SMA Ratios and Metrics

Market cap in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2014	FY 2013	FY 2012
Period Ending	Nov '24 Nov 27, 2024	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Jan '13 Jan 1, 2013
Market Capitalization	206,581	80,600	72,540	61,256
Market Cap Growth	-22.39%	11.11%	18.42%	-
Enterprise Value	602,129	585,214	404,704	393,420
Last Close Price	10150.00	3085.43	2776.89	2344.93
PE Ratio	66.98	15.86	10.60	8.82
PS Ratio	0.08	0.10	0.09	0.10
PB Ratio	0.47	0.44	0.39	0.34
P/TBV Ratio	0.53	0.50	0.44	0.38
P/FCF Ratio	1.29	0.54	10.15	0.38
P/OCF Ratio	0.52	0.54	9.50	0.38
EV/Sales Ratio	0.61	0.74	0.52	0.63
EV/EBITDA Ratio	8.35	9.52	6.54	6.27
EV/EBIT Ratio	15.86	15.24	8.66	6.74
EV/FCF Ratio	3.75	3.92	56.65	2.45
Debt / Equity Ratio	2.84	2.78	2.80	2.87
Debt / EBITDA Ratio	7.02	8.25	8.31	8.35
Debt / FCF Ratio	3.16	3.39	71.95	3.27
Asset Turnover	1.11	0.90	0.89	-
Inventory Turnover	7.57	6.02	5.16	-
Quick Ratio	0.63	0.62	0.46	0.47
Current Ratio	1.15	1.04	0.97	1.02
Return on Equity (ROE)	1.72%	2.78%	3.74%	-
Return on Assets (ROA)	2.66%	2.71%	3.32%	-
Return on Capital (ROIC)	3.45%	3.46%	4.16%	-
Earnings Yield	3.68%	6.31%	9.43%	11.34%
FCF Yield	77.62%	185.38%	9.85%	261.67%
Dividend Yield	7.40%	7.70%	-	13.51%
Payout Ratio	322.36%	15.14%	11.38%	56.50%
Buyback Yield / Dilution	-	-41.20%	-
Total Shareholder Return	7.40%	7.70%	-41.20%	13.51%

Source: S&P Capital IQ. Standard template. Financial Sources.