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	Apr '26 Apr 10, 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	161,805	172,999	280,869	80,600	72,540	61,256
Market Cap Growth	-15.87%	-38.41%	248.47%	11.11%	18.42%	-
Enterprise Value	299,083	319,460	783,458	585,214	404,704	393,420
Last Close Price	7950.00	8500.00	13069.07	2922.00	2629.80	2220.72
PE Ratio	12.35	13.21	21.59	15.86	10.60	8.82
PS Ratio	2.12	2.27	4.25	0.10	0.09	0.10
PB Ratio	0.67	0.71	1.17	0.44	0.40	0.34
P/TBV Ratio	0.67	0.71	1.17	0.50	0.44	0.38
P/FCF Ratio	9.15	9.78	10.39	0.54	10.15	0.38
P/OCF Ratio	9.13	9.76	9.74	0.54	9.49	0.38
EV/Sales Ratio	3.92	4.19	11.85	0.74	0.52	0.63
EV/EBITDA Ratio	4.69	5.01	15.31	9.52	6.54	6.27
EV/EBIT Ratio	7.67	8.19	29.65	15.24	8.65	6.74
EV/FCF Ratio	16.91	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	1.06	1.06	1.12	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)	4.84%	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	8.10%	7.57%	4.63%	6.31%	9.43%	11.34%
FCF Yield	10.93%	10.22%	9.63%	185.38%	9.85%	261.67%
Dividend Yield	6.29%	-	-	8.13%	-	14.27%
Payout Ratio	75.79%	75.79%	53.63%	15.14%	11.38%	56.50%
Buyback Yield / Dilution	-	-	0.00%	-	-41.20%	-
Total Shareholder Return	6.29%	-	0.00%	8.13%	-41.20%	14.27%

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