HOSE:TSC 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	Jul '26 Jul 23, 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	393,718	602,388	478,367	736,252	622,074	2,369,752
Market Cap Growth	-37.50%	25.93%	-35.03%	18.35%	-73.75%	366.57%
Enterprise Value	1,534,769	1,358,666	885,182	1,119,292	298,275	2,365,612
Last Close Price	2000.00	3060.00	2430.00	3740.00	3160.00	14425.74
PE Ratio	-	-	2603.54	-	-	20.64
PS Ratio	0.55	0.81	0.76	1.55	0.69	4.58
PB Ratio	0.16	0.24	0.19	0.30	0.25	1.18
P/TBV Ratio	0.25	0.38	0.31	0.50	0.44	2.26
P/FCF Ratio	0.70	1.21	-	-	-	-
P/OCF Ratio	0.57	0.89	2.82	-	-	-
EV/Sales Ratio	2.13	1.82	1.41	2.36	0.33	4.57
EV/EBITDA Ratio	20.57	16.79	11.64	25.96	11.21	63.94
EV/FCF Ratio	2.72	2.72	-	-	-	-
Debt / Equity Ratio	0.39	0.31	0.11	0.16	0.04	0.08
Debt / EBITDA Ratio	12.19	9.45	3.66	9.02	3.28	4.31
Debt / FCF Ratio	1.72	1.53	-	-	-	-
Net Debt / Equity Ratio	0.25	0.10	0.03	-0.04	-0.05	-0.09
Net Debt / EBITDA Ratio	7.97	3.16	1.04	-2.60	-4.63	-4.98
Net Debt / FCF Ratio	1.12	0.51	-0.64	0.83	0.23	1.02
Asset Turnover	0.21	0.23	0.21	0.17	0.36	0.24
Inventory Turnover	5.94	6.64	7.29	5.80	11.02	7.83
Quick Ratio	1.08	1.57	4.41	3.79	6.41	3.34
Current Ratio	1.72	2.03	4.99	4.05	7.41	3.70
Return on Equity (ROE)	-0.91%	-0.17%	1.21%	-0.45%	-2.06%	6.86%
Return on Assets (ROA)	-0.37%	-0.26%	-0.13%	-0.96%	-1.58%	-0.48%
Return on Invested Capital (ROIC)	-0.70%	0.16%	-0.15%	2.79%	-3.02%	-1.09%
Return on Capital Employed (ROCE)	-0.70%	-0.50%	-0.20%	-1.70%	-2.50%	-0.80%
Earnings Yield	-7.72%	-3.39%	0.21%	-2.67%	-6.71%	4.85%
FCF Yield	143.26%	82.89%	-25.91%	-18.27%	-86.54%	-7.62%
Buyback Yield / Dilution	-	-	-	-9.77%	-21.46%	-