Vinalink Logistics JSC (HOSE:VNL)

Model N Ratios and Metrics

Market cap in millions VND. Fiscal year is January - December.

Fiscal Year	Current	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Aug 11, 2025	Dec 31, 2014	Jan 1, 2014	Dec 31, 2012	Jan 1, 2012	Dec 31, 2010
Market Capitalization	321,696	238,500	136,800	110,700	100,800	144,000
Market Cap Growth	55.13%	74.34%	23.58%	9.82%	-30.00%	-24.86%
Enterprise Value	248,864	207,664	89,617	63,344	70,134	113,080
Last Close Price	22750.00	7222.62	3712.45	2700.30	2177.17	2726.68
PE Ratio	5.36	4.75	5.16	4.22	4.34	6.09
PS Ratio	0.43	0.36	0.24	0.25	0.25	0.41
PB Ratio	1.70	1.37	0.88	0.83	0.81	1.14
P/TBV Ratio	1.70	1.37	0.88	0.83	0.81	1.14
P/FCF Ratio	5.90	3.74	-	7.82	14.28	25.76
P/OCF Ratio	5.65	3.69	-	7.73	12.49	14.99
EV/Sales Ratio	0.34	0.31	0.15	0.14	0.17	0.32
EV/EBITDA Ratio	3.67	10.85	4.88	3.91	5.64	7.97
EV/EBIT Ratio	3.85	12.98	5.90	4.83	7.51	9.77
EV/FCF Ratio	4.56	3.26	-	4.48	9.94	20.23
Asset Turnover	2.52	2.54	2.90	2.52	2.51	2.42
Quick Ratio	2.87	1.67	1.67	2.02	2.09	2.96
Current Ratio	3.35	1.84	2.16	2.59	2.57	3.59
Return on Equity (ROE)	32.21%	30.49%	18.39%	20.30%	18.50%	19.25%
Return on Assets (ROA)	4.20%	3.79%	4.73%	4.68%	3.63%	4.95%
Return on Capital (ROIC)	6.93%	6.08%	6.58%	6.34%	4.65%	5.89%
Return on Capital Employed (ROCE)	7.70%	9.20%	9.80%	9.80%	7.50%	9.10%
Earnings Yield	17.80%	21.04%	19.38%	23.69%	23.06%	16.42%
FCF Yield	16.96%	26.71%	-1.93%	12.78%	7.00%	3.88%
Dividend Yield	4.44%	13.84%	35.91%	37.03%	45.93%	-
Payout Ratio	42.43%	35.88%	49.57%	51.48%	96.82%	59.61%
Buyback Yield / Dilution	-0.01%	-	-	-	-0.02%	0.03%
Total Shareholder Return	4.43%	13.84%	35.91%	37.03%	45.91%	0.03%

Updated Oct 15, 2016. Source: S&P Global Market Intelligence. Standard template. Financial Sources.