HOSE:UIC 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 2014	FY 2013
Period Ending	May '26 May 20, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Jan '14 Jan 1, 2014
Market Capitalization	532,030	473,100	318,800	260,000	136,000	101,600
Market Cap Growth	37.12%	48.40%	22.61%	91.18%	33.86%	36.56%
Enterprise Value	310,836	314,047	404,809	346,009	203,724	235,788
PE Ratio	5.00	4.73	5.67	5.45	5.04	3.90
PS Ratio	0.15	0.14	0.11	0.11	0.08	0.06
PB Ratio	0.90	0.83	0.69	0.64	0.75	0.59
P/FCF Ratio	4.35	3.94	47.46	18.31	13.67	9.01
P/OCF Ratio	3.96	3.49	3.50	4.85	9.87	3.80
EV/Sales Ratio	0.09	0.09	0.14	0.14	0.12	0.15
EV/EBITDA Ratio	1.93	2.02	4.01	4.36	4.86	6.42
EV/EBIT Ratio	2.49	2.63	5.86	6.50	8.08	11.11
EV/FCF Ratio	2.54	2.61	60.27	24.36	20.48	20.90
Debt / Equity Ratio	0.13	0.17	0.28	0.12	0.65	0.82
Debt / EBITDA Ratio	0.47	0.62	1.28	0.63	2.81	3.82
Debt / FCF Ratio	0.61	0.81	19.21	3.53	11.84	12.45
Net Debt / Equity Ratio	-0.37	-0.34	-0.13	-0.12	0.58	0.65
Net Debt / EBITDA Ratio	-1.37	-1.25	-0.61	-0.60	2.50	3.03
Net Debt / FCF Ratio	-1.81	-1.61	-9.14	-3.33	10.55	9.86
Quick Ratio	1.93	1.69	1.20	1.37	0.50	0.57
Current Ratio	2.40	2.12	1.64	2.29	1.19	1.15
Asset Turnover	4.44	4.38	4.59	-	4.14	3.53
Return on Equity (ROE)	20.12%	19.80%	13.20%	-	15.27%	15.61%
Return on Assets (ROA)	10.02%	9.67%	6.68%	-	3.84%	2.94%
Return on Capital Employed (ROCE)	21.00%	21.00%	14.90%	12.70%	13.90%	11.30%
Earnings Yield	19.90%	21.57%	18.01%	18.71%	19.86%	25.67%
FCF Yield	22.97%	25.40%	2.11%	5.46%	7.32%	11.10%
Dividend Yield	-	-	-	-	17.87%	26.34%
Payout Ratio	-	-	-	0.01%	20.79%	21.43%
Buyback Yield / Dilution	-2.70%	-2.28%	-	-	-	-
Total Shareholder Return	-2.70%	-2.28%	-	-	17.87%	26.34%

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