HOSE:VSC 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	Apr '26 Apr 13, 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	9,284,385	7,468,689	4,560,069	3,868,474	3,680,526	2,397,842
Market Cap Growth	73.67%	63.79%	17.88%	5.11%	53.49%	-21.05%
Enterprise Value	13,376,671	8,271,441	5,530,349	4,945,488	3,322,173	2,201,469
Last Close Price	24800.00	19950.00	12340.30	14161.07	13472.99	17068.75
PE Ratio	27.02	21.90	14.75	39.23	12.86	7.33
Forward PE	52.65	16.95	16.95	47.17	9.35	8.92
PS Ratio	2.90	2.33	1.64	1.77	1.83	1.27
PB Ratio	1.45	1.17	0.93	1.17	1.15	0.98
P/TBV Ratio	3.28	2.64	2.52	1.35	1.32	1.16
P/FCF Ratio	-	-	-	6.07	11.01	4.34
P/OCF Ratio	14.80	11.90	331.07	6.02	7.80	3.72
EV/Sales Ratio	4.17	2.58	1.98	2.27	1.66	1.16
EV/EBITDA Ratio	11.79	8.16	7.56	7.97	4.92	3.27
EV/EBIT Ratio	16.67	12.15	11.08	11.57	7.01	4.66
EV/FCF Ratio	-30.16	-	-	7.76	9.94	3.99
Debt / Equity Ratio	0.84	0.84	0.40	0.48	0.28	-
Debt / EBITDA Ratio	5.30	5.30	2.67	2.53	1.34	-
Debt / FCF Ratio	-	-	-	2.46	2.72	-
Net Debt / Equity Ratio	0.49	0.49	0.12	0.23	-0.01	-0.45
Net Debt / EBITDA Ratio	3.08	3.08	0.82	1.23	-0.05	-1.65
Net Debt / FCF Ratio	-7.03	-7.03	-603.24	1.20	-0.09	-2.01
Asset Turnover	0.31	0.31	0.43	0.46	0.53	0.66
Inventory Turnover	42.57	42.57	51.05	53.47	54.89	56.56
Quick Ratio	0.84	0.84	2.37	2.67	2.64	1.64
Current Ratio	1.33	1.33	2.53	3.34	3.01	1.76
Return on Equity (ROE)	9.32%	9.32%	10.61%	6.13%	13.92%	17.92%
Return on Assets (ROA)	4.10%	4.10%	4.80%	5.59%	7.76%	10.33%
Return on Invested Capital (ROIC)	6.70%	7.00%	8.66%	8.88%	14.44%	26.99%
Return on Capital Employed (ROCE)	6.80%	6.80%	7.00%	8.90%	12.10%	19.30%
Earnings Yield	3.67%	4.57%	7.37%	3.20%	8.54%	14.59%
FCF Yield	-4.78%	-5.94%	-0.02%	16.47%	9.09%	23.04%
Dividend Yield	1.59%	-	4.05%	-	-	-
Payout Ratio	43.92%	43.92%	-	-	38.59%	32.04%
Buyback Yield / Dilution	-23.16%	-23.16%	-68.30%	-3.84%	-92.60%	0.00%
Total Shareholder Return	-21.56%	-23.16%	-64.25%	-3.84%	-92.60%	0.00%

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