HNX:MAC Ratios and Metrics

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2019	FY 2018
Period Ending	Aug '25 Aug 13, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Market Capitalization	449,646	310,365	198,331	89,324	112,034
Market Cap Growth	57.03%	56.49%	122.03%	-20.27%	-
Enterprise Value	408,441	212,831	203,007	89,877	-
Last Close Price	19800.00	13666.67	8733.33	3421.45	3971.07
PE Ratio	12.84	6.80	4.69	7.45	10.44
PS Ratio	2.63	2.49	2.60	0.57	0.62
PB Ratio	1.16	1.17	1.05	0.47	0.60
P/TBV Ratio	1.76	1.35	1.07	0.47	0.60
P/FCF Ratio	-	5.29	-	4.36	28.95
P/OCF Ratio	15.28	3.89	-	4.30	23.39
EV/Sales Ratio	2.39	1.71	2.66	0.57	-
EV/EBITDA Ratio	73.76	-	18.05	6.02	-
EV/EBIT Ratio	-	-	27.20	9.37	-
EV/FCF Ratio	-5.66	3.63	-	4.39	-
Debt / Equity Ratio	0.19	0.05	0.05	0.14	0.14
Debt / EBITDA Ratio	13.15	-	0.88	1.76	1.34
Debt / FCF Ratio	-	0.22	-	1.29	6.72
Asset Turnover	0.46	0.48	-	0.63	-
Inventory Turnover	33.50	30.79	-	3.25	-
Quick Ratio	4.37	5.66	6.14	1.60	1.91
Current Ratio	4.96	7.18	6.40	2.33	2.74
Return on Equity (ROE)	12.11%	19.24%	-	6.32%	-
Return on Assets (ROA)	-0.14%	-1.48%	-	2.39%	-
Return on Capital (ROIC)	-0.15%	-1.61%	-	2.78%	-
Return on Capital Employed (ROCE)	-	-	4.00%	5.00%	7.40%
Earnings Yield	7.62%	14.70%	21.33%	13.43%	9.58%
FCF Yield	-16.05%	18.89%	-28.30%	22.92%	3.45%
Payout Ratio	-	-	17.85%	63.11%	-
Buyback Yield / Dilution	2.11%	0.02%	0.02%	-3.40%	-

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