Thien Long Group 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 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 20, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	4,585,096	4,797,488	5,697,291	4,008,317	3,967,517	3,547,427
Market Cap Growth	-18.28%	-15.79%	42.14%	1.03%	11.84%	19.22%
Enterprise Value	4,115,338	4,277,721	5,044,613	3,725,192	3,321,754	3,082,753
Last Close Price	47500.00	47360.08	54426.90	37024.94	35812.99	29650.49
PE Ratio	11.18	11.81	13.71	12.41	10.98	14.25
Forward PE	9.29	10.03	12.84	9.10	8.49	13.29
PS Ratio	1.10	1.15	1.52	1.16	1.13	1.33
PB Ratio	1.81	1.90	2.43	1.91	2.03	1.94
P/TBV Ratio	1.83	1.91	2.46	1.95	2.06	1.98
P/FCF Ratio	48.42	50.67	20.65	28.20	33.18	21.75
P/OCF Ratio	20.86	21.83	15.87	16.09	13.72	16.04
PEG Ratio	0.84	1.04	1.04	1.04	1.04	1.04
EV/Sales Ratio	0.99	1.02	1.34	1.08	0.94	1.16
EV/EBITDA Ratio	6.96	7.27	7.88	7.23	6.05	7.45
EV/EBIT Ratio	8.20	8.56	9.20	8.76	7.13	9.34
EV/FCF Ratio	43.46	45.18	18.28	26.21	27.78	18.90
Debt / Equity Ratio	0.18	0.18	0.21	0.14	0.13	0.10
Debt / EBITDA Ratio	0.76	0.76	0.77	0.55	0.45	0.45
Debt / FCF Ratio	4.71	4.71	1.79	2.00	2.06	1.13
Net Debt / Equity Ratio	-0.18	-0.18	-0.24	-0.20	-0.26	-0.31
Net Debt / EBITDA Ratio	-0.79	-0.79	-0.89	-0.82	-0.95	-1.37
Net Debt / FCF Ratio	-4.94	-4.94	-2.06	-2.98	-4.34	-3.49
Asset Turnover	1.21	1.21	1.22	1.22	1.33	1.12
Inventory Turnover	2.61	2.61	2.58	2.23	2.49	2.52
Quick Ratio	1.67	1.67	1.71	1.67	1.34	1.93
Current Ratio	2.74	2.74	2.71	3.15	2.57	3.23
Return on Equity (ROE)	18.46%	18.46%	20.72%	17.58%	21.19%	15.48%
Return on Assets (ROA)	9.02%	9.02%	11.12%	9.36%	10.96%	8.67%
Return on Invested Capital (ROIC)	19.12%	20.39%	24.94%	21.55%	27.37%	20.88%
Return on Capital Employed (ROCE)	19.60%	19.60%	23.10%	19.80%	22.90%	17.70%
Earnings Yield	8.86%	9.41%	8.10%	8.96%	10.12%	7.80%
FCF Yield	2.07%	1.97%	4.84%	3.55%	3.01%	4.60%
Dividend Yield	4.64%	-	4.18%	5.58%	8.08%	5.58%
Payout Ratio	48.18%	48.18%	34.05%	75.86%	38.77%	70.28%
Buyback Yield / Dilution	-0.54%	-0.54%	-0.90%	-0.13%	-	-
Total Shareholder Return	4.10%	-0.54%	3.28%	5.45%	8.08%	5.58%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.