HOSE:VSH 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	May '26 May 15, 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	10,111,125	10,512,735	11,599,445	10,583,608	7,465,223	6,780,124
Market Cap Growth	-17.69%	-9.37%	9.60%	41.77%	10.11%	74.87%
Enterprise Value	12,034,734	12,731,376	14,614,130	14,240,616	11,727,336	11,980,997
PE Ratio	11.70	12.19	26.20	10.71	5.94	18.06
PS Ratio	4.40	4.56	6.36	4.12	2.42	4.21
PB Ratio	2.08	2.12	2.48	2.30	1.49	1.69
P/FCF Ratio	6.78	7.51	7.45	10.26	5.54	15.92
P/OCF Ratio	6.62	7.29	7.36	9.82	4.96	8.99
EV/Sales Ratio	5.24	5.53	8.01	5.54	3.80	7.44
EV/EBITDA Ratio	6.86	7.29	10.32	6.83	4.62	9.66
EV/EBIT Ratio	10.30	10.98	17.70	9.50	6.03	15.57
EV/FCF Ratio	8.06	9.10	9.38	13.81	8.70	28.14
Debt / Equity Ratio	0.54	0.55	0.72	0.81	0.81	1.26
Debt / EBITDA Ratio	1.49	1.55	2.37	1.79	1.60	4.09
Debt / FCF Ratio	1.76	1.93	2.15	3.63	3.01	11.91
Net Debt / Equity Ratio	0.40	0.45	0.63	0.79	0.78	1.25
Net Debt / EBITDA Ratio	1.10	1.28	2.08	1.73	1.55	4.05
Net Debt / FCF Ratio	1.29	1.60	1.89	3.50	2.91	11.78
Quick Ratio	2.02	2.69	2.04	1.10	1.64	0.62
Current Ratio	2.22	2.97	2.27	1.22	1.89	0.79
Asset Turnover	0.27	0.28	0.20	0.27	0.31	0.16
Return on Equity (ROE)	17.81%	17.91%	9.66%	20.66%	27.99%	10.55%
Return on Assets (ROA)	8.63%	8.64%	5.69%	9.73%	12.32%	4.88%
Return on Capital Employed (ROCE)	15.40%	15.00%	10.20%	18.00%	21.30%	8.40%
Earnings Yield	8.53%	8.21%	3.86%	9.39%	16.94%	5.71%
FCF Yield	14.76%	13.31%	13.43%	9.75%	18.05%	6.28%
Dividend Yield	6.99%	6.98%	4.45%	10.05%	12.27%	4.64%
Payout Ratio	68.47%	82.16%	210.78%	71.30%	18.68%	-
Buyback Yield / Dilution	-1.47%	-	-	-	-1.23%	-13.15%
Total Shareholder Return	5.53%	6.98%	4.45%	10.05%	11.04%	-8.51%

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