Vinh Son - Song Hinh Hydropower JSC (HOSE:VSH)

HOSE:VSH Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Oct 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	10,630,856	11,599,445	10,583,608	7,465,223	6,780,124	3,877,335
Market Cap Growth	-10.00%	9.60%	41.77%	10.11%	74.87%	-14.54%
Enterprise Value	12,849,497	14,614,130	14,240,616	11,727,336	11,980,997	9,466,859
PE Ratio	11.11	25.87	10.71	5.94	18.06	21.19
PS Ratio	4.53	6.36	4.12	2.42	4.21	11.38
PB Ratio	2.14	2.48	2.30	1.49	1.69	1.16
P/FCF Ratio	7.18	7.45	10.26	5.54	15.92	-
P/OCF Ratio	6.95	7.36	9.82	4.96	8.99	16.52
EV/Sales Ratio	5.47	8.01	5.54	3.80	7.44	27.79
EV/EBITDA Ratio	6.96	10.32	6.83	4.62	9.66	48.03
EV/EBIT Ratio	10.24	17.70	9.50	6.03	15.57	83.28
EV/FCF Ratio	8.68	9.38	13.81	8.70	28.14	-
Debt / Equity Ratio	0.56	0.72	0.81	0.81	1.26	1.73
Debt / EBITDA Ratio	1.52	2.37	1.79	1.60	4.09	29.26
Debt / FCF Ratio	1.89	2.15	3.63	3.01	11.91	-
Quick Ratio	3.70	1.96	1.10	1.64	0.62	0.09
Current Ratio	4.10	2.27	1.22	1.89	0.79	0.27
Asset Turnover	0.28	0.20	0.27	0.31	0.16	0.04
Return on Equity (ROE)	19.53%	9.66%	20.66%	27.99%	10.55%	5.81%
Return on Assets (ROA)	9.32%	5.69%	9.73%	12.32%	4.88%	0.76%
Return on Capital (ROIC)	9.85%	6.31%	10.76%	13.39%	5.29%	0.81%
Return on Capital Employed (ROCE)	15.80%	10.20%	18.00%	21.30%	8.40%	1.40%
Earnings Yield	8.91%	3.86%	9.39%	16.94%	5.71%	4.86%
FCF Yield	13.92%	13.43%	9.75%	18.05%	6.28%	-15.14%
Dividend Yield	4.44%	4.20%	9.49%	11.59%	4.38%	-
Payout Ratio	74.78%	210.78%	71.30%	18.68%	-	-
Buyback Yield / Dilution	1.47%	-	-	-1.23%	-13.15%	-
Total Shareholder Return	5.92%	4.20%	9.49%	10.36%	-8.77%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.