HOSE: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 2025	FY 2024	FY 2014	FY 2013	FY 2012
Period Ending	Mar '26 Mar 20, 2026	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Jan '13 Jan 1, 2013
Market Capitalization	213,705	172,999	280,869	80,600	72,540	61,256
Market Cap Growth	22.09%	-38.41%	248.47%	11.11%	18.42%	-
Enterprise Value	350,982	319,460	783,458	585,214	404,704	393,420
Last Close Price	10500.00	8500.00	13069.07	2922.00	2629.80	2220.72
PE Ratio	16.31	13.21	21.59	15.86	10.60	8.82
PS Ratio	2.80	2.27	4.25	0.10	0.09	0.10
PB Ratio	0.88	0.71	1.17	0.44	0.40	0.34
P/TBV Ratio	0.88	0.71	1.17	0.50	0.44	0.38
P/FCF Ratio	12.08	9.78	10.39	0.54	10.15	0.38
P/OCF Ratio	12.06	9.76	9.74	0.54	9.49	0.38
EV/Sales Ratio	4.60	4.19	11.85	0.74	0.52	0.63
EV/EBITDA Ratio	5.50	5.01	15.31	9.52	6.54	6.27
EV/EBIT Ratio	9.00	8.19	29.65	15.24	8.65	6.74
EV/FCF Ratio	19.85	18.06	28.97	3.92	56.65	2.45
Debt / Equity Ratio	0.63	0.63	0.77	2.78	2.80	2.87
Debt / EBITDA Ratio	2.40	2.40	3.60	8.25	8.31	8.35
Debt / FCF Ratio	8.66	8.66	6.81	3.39	71.96	3.27
Net Debt / Equity Ratio	0.57	0.57	0.66	2.76	2.77	2.83
Net Debt / EBITDA Ratio	2.15	2.15	3.08	8.18	8.24	8.22
Net Debt / FCF Ratio	7.76	7.76	5.83	3.37	71.34	3.22
Asset Turnover	0.18	0.18	-	0.90	0.89	-
Inventory Turnover	30.49	30.49	-	6.02	5.16	-
Quick Ratio	1.08	1.08	1.15	0.62	0.46	0.47
Current Ratio	2.54	2.54	3.23	1.04	0.97	1.02
Return on Equity (ROE)	5.42%	5.42%	-	2.78%	3.74%	-
Return on Assets (ROA)	5.81%	5.81%	-	2.71%	3.32%	-
Return on Invested Capital (ROIC)	4.78%	4.78%	4.05%	4.32%	5.03%	6.29%
Return on Capital Employed (ROCE)	10.70%	10.70%	6.60%	6.70%	8.20%	10.20%
Earnings Yield	6.13%	7.57%	4.63%	6.31%	9.43%	11.34%
FCF Yield	8.28%	10.22%	9.63%	185.38%	9.85%	261.67%
Dividend Yield	5.00%	-	-	8.13%	-	14.27%
Payout Ratio	75.79%	75.79%	53.63%	15.14%	11.38%	56.50%
Buyback Yield / Dilution	0.05%	0.07%	-0.02%	-	-41.20%	-
Total Shareholder Return	5.05%	0.07%	-0.02%	8.13%	-41.20%	14.27%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.