HD6 Hanoi Housing Development and Investment Joint Stock Company No. 6
Công ty Cổ phần Đầu tư và Phát triển nhà số 6 Hà Nội
Real Estate
UPCOM
Total Assets
899 bn VND
2021–2025
Revenue
141 bn VND
2021–2025
Net Profit
5 bn VND
2021–2025
Equity
195 bn VND
2021–2025
YOY GROWTH 2020 vs 2019
+32.7%
Assets Growth (%)
-9.6%
Equity Growth (%)
-53.1%
Revenue Growth (%)
-67.5%
Net Profit Growth (%)
F
17/100
FINANCIAL HEALTH
profitability: 5/25
leverage: 0/25
margin: 12/25
growth: 0/25
ANALYST CONSENSUS
Aggregates use stored analyst metadata from configured sources (e.g. fireant.vn); coverage is not comprehensive for all listed names. Each row includes source and URL.
OPINIONS (730D)
0
WITH TARGET
0
MEAN TARGET
—
MEDIAN TARGET
—
TARGET RANGE
—
REPORTS IN WINDOW
| Date | Firm | Rating | Target | Vs Mean | Source |
|---|---|---|---|---|---|
| No analyst rows stored yet for this ticker. Run ingestion or try again later. | |||||
JSON: /api/analyst/HD6
KEY RATIOS (2020)
2.82
ROE (%)
Net Profit After Tax / Owner's Equity × 100
0.61
ROA (%)
Net Profit After Tax / Total Assets × 100
21.55
Gross Margin (%)
Gross Profit / Revenue × 100
3.89
Net Margin (%)
Net Profit After Tax / Revenue × 100
3.61
Debt/Equity
Total Liabilities / Owner's Equity
4.61
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
3.89
DuPont: Net Margin (%)
0.16
DuPont: Asset Turnover
4.61
DuPont: Eq. Multiplier
2.82
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for HD6 in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 37 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CURRENT ASSETS (Bn. VND) | 435.5 | 608.5 | 429.0 | 461.4 | 687.3 | 485.7 | 269.4 | 326.1 | 460.6 | 631.4 | 1,010.1 | 888.1 | 610.4 |
| Cash and cash equivalents (Bn. VND) | 60.8 | 67.8 | 74.9 | 52.9 | 17.3 | 67.1 | 33.7 | 30.0 | 9.6 | 13.1 | 53.5 | 27.4 | 18.5 |
| Short-term investments (Bn. VND) | 0.50 | 33.2 | 42.1 | 47.0 | 199.0 | 25.0 | 5.0 | 0 | 0 | 0 | 0 | 0 | 35.9 |
| Accounts receivable (Bn. VND) | 355.9 | 496.8 | 254.4 | 231.8 | 350.9 | 312.6 | 160.3 | 151.8 | 203.5 | 268.8 | 431.5 | 390.2 | 188.5 |
| Net Inventories | 9.8 | 9.1 | 17.5 | 50.5 | 53.7 | 63.6 | 66.1 | 138.6 | 247.5 | 346.3 | 524.8 | 470.4 | 347.8 |
| Other current assets | 8.5 | 1.5 | 40.2 | 79.2 | 66.4 | 17.3 | 4.2 | 5.7 | 0.01 | 3.2 | 0.19 | 3,750 | 19.7 |
| LONG-TERM ASSETS (Bn. VND) | 414.9 | 201.5 | 833.2 | 940.1 | 687.9 | 413.1 | 408.0 | 367.1 | 691.3 | 749.2 | 798.5 | 860.8 | 475.4 |
| Long-term loans receivables (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Fixed assets (Bn. VND) | 76.2 | 74.4 | 40.3 | 3.6 | 2.7 | 4.5 | 106.4 | 8.5 | 11.0 | 13.9 | 9.0 | 12.1 | 15.6 |
| Investment in properties | 1.6 | 8.6 | 1.6 | 8.4 | 8.7 | 9.0 | 9.4 | 9.1 | 1.6 | 0 | 52.1 | 0 | 0 |
| Long-term investments (Bn. VND) | 1.5 | 0.60 | 4.6 | 4.6 | 4.6 | 5.6 | 42.1 | 95.2 | 97.6 | 32.9 | 29.9 | 90.0 | 90.0 |
| Other non-current assets | 5.3 | 5.6 | 8.0 | 9.7 | 11.3 | 14.1 | 31.6 | 0 | 0.07 | 0 | 0 | 3.6 | 4.0 |
| TOTAL ASSETS (Bn. VND) | 850.4 | 810.0 | 1,262.2 | 1,401.5 | 1,375.1 | 898.8 | 677.4 | 693.2 | 1,151.9 | 1,380.6 | 1,808.6 | 1,748.9 | 1,085.8 |
| LIABILITIES (Bn. VND) | 443.8 | 405.1 | 953.2 | 1,101.1 | 1,118.5 | 703.7 | 461.6 | 505.2 | 702.5 | 945.8 | 1,311.4 | 1,313.6 | 655.9 |
| Current liabilities (Bn. VND) | 222.5 | 300.7 | 807.9 | 945.0 | 934.9 | 318.5 | 198.0 | 209.7 | 307.9 | 334.6 | 555.7 | 403.3 | 408.7 |
| Long-term liabilities (Bn. VND) | 221.3 | 104.4 | 145.3 | 156.0 | 183.6 | 385.2 | 263.7 | 295.5 | 394.6 | 611.2 | 755.7 | 910.3 | 247.2 |
| OWNER'S EQUITY(Bn.VND) | 406.6 | 404.9 | 309.0 | 300.4 | 256.6 | 195.1 | 215.8 | 188.1 | 449.5 | 434.9 | 497.2 | 435.3 | 429.9 |
| Capital and reserves (Bn. VND) | 406.6 | 404.9 | 309.0 | 300.4 | 256.6 | 195.1 | 215.8 | 188.1 | 449.5 | 434.9 | 497.2 | 435.3 | 429.9 |
| Other Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 252.8 | 252.9 | 286.4 | 286.4 | 0 |
| Undistributed earnings (Bn. VND) | 99.6 | 97.4 | 67.2 | 68.5 | 46.3 | 0.07 | 18.2 | 23.3 | 36.4 | 27.0 | 58.4 | 2.2 | 5.5 |
| MINORITY INTERESTS | 131.9 | 131.1 | 68.9 | 67.7 | 51.7 | 28.8 | 33.3 | 1.3 | 0.60 | 0.45 | 0.41 | 0 | 0 |
| TOTAL RESOURCES (Bn. VND) | 850.4 | 810.0 | 1,262.2 | 1,401.5 | 1,375.1 | 898.8 | 677.4 | 693.2 | 1,151.9 | 1,380.6 | 1,808.6 | 1,748.9 | 1,085.8 |
| Prepayments to suppliers (Bn. VND) | 52.9 | 91.9 | 35.5 | 58.9 | 100.3 | 85.4 | 36.1 | 32.3 | 42.7 | 44.6 | 71.9 | 78.4 | 72.5 |
| Short-term loans receivables (Bn. VND) | 62.0 | 78.8 | 56.2 | 48.0 | 54.4 | 0 | 0 | 40.8 | 52.2 | 53.2 | 52.2 | 52.2 | 0 |
| Inventories, Net (Bn. VND) | 9.8 | 9.1 | 17.5 | 50.5 | 53.7 | 63.6 | 66.1 | 138.6 | 247.5 | 346.3 | 524.8 | 470.4 | 347.8 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.7 |
| Investment and development funds (Bn. VND) | 21.1 | 20.9 | 17.5 | 16.0 | 10.4 | 18.1 | 16.8 | 16.0 | 14.2 | 9.2 | 61.4 | 55.4 | 46.3 |
| Common shares (Bn. VND) | 151.2 | 151.2 | 151.2 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 80.0 | 80.0 | 80.0 |
| Paid-in capital (Bn. VND) | 151.2 | 151.2 | 151.2 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 144.0 | 80.0 | 80.0 | 80.0 |
| Long-term borrowings (Bn. VND) | 120.4 | 3.0 | 37.8 | 37.8 | 54.0 | 108.2 | 75.1 | 7.9 | 3.6 | 4.7 | 78.2 | 228.8 | 152.3 |
| Advances from customers (Bn. VND) | 12.1 | 6.6 | 38.1 | 79.9 | 323.8 | 3.0 | 2.5 | 5.8 | 6.2 | 24.6 | 38.2 | 36.8 | 34.7 |
| Short-term borrowings (Bn. VND) | 55.8 | 78.8 | 13.5 | 46.0 | 76.1 | 139.4 | 66.8 | 78.8 | 77.1 | 99.1 | 127.0 | 117.9 | 82.7 |
| Good will (Bn. VND) | 4.2 | 5.6 | 7.0 | 8.4 | 9.8 | 11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-term prepayments (Bn. VND) | 1.2 | 0.07 | 1.0 | 1.3 | 1.5 | 2.9 | 11.2 | 0 | 0.07 | 0 | 0 | 3.6 | 4.0 |
| Other long-term assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 34.7 | 34.7 | 36.7 | 27.7 | 24.7 | 24.7 | 24.7 |
| Other long-term receivables (Bn. VND) | 0 | 0 | 10.2 | 10.2 | 10.2 | 20.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-term trade receivables (Bn. VND) | 0 | 0 | 10.2 | 10.2 | 10.2 | 20.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Statement Báo Cáo Kết Quả Kinh Doanh — 25 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY (%) | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 |
| Revenue (Bn. VND) | 121.3 | 906.0 | 367.2 | 382.3 | 440.2 | 141.2 | 301.2 | 290.3 | 422.1 | 423.9 | 524.4 | 64.9 | 186.1 |
| Attribute to parent company (Bn. VND) | 2.5 | 51.5 | 18.7 | 49.6 | 58.2 | 2.6 | 16.2 | 13.2 | 51.0 | 18.9 | 72.6 | 5.3 | 2.6 |
| Attribute to parent company YoY (%) | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
| Financial Income | 5.3 | 8.1 | 2.0 | 7.6 | 8.3 | 1.5 | 0.27 | 19.4 | 3.1 | 0.20 | -3.7 | 4.3 | 6.3 |
| Interest Expenses | -4.7 | -0.50 | -4.7 | -10.1 | -17.8 | -6.0 | -6.7 | -6.7 | -5.8 | -0.63 | -0.12 | -0.22 | -15.7 |
| Sales | 121.3 | 906.0 | 367.2 | 382.3 | 440.2 | 141.2 | 301.2 | 290.3 | 422.1 | 423.9 | 524.4 | 64.9 | 186.1 |
| Net Sales | 121.3 | 906.0 | 367.2 | 382.3 | 440.2 | 141.2 | 301.2 | 290.3 | 422.1 | 423.9 | 524.4 | 64.9 | 186.1 |
| Cost of Sales | -98.2 | -703.2 | -258.8 | -274.8 | -312.2 | -110.7 | -247.4 | -254.9 | -323.5 | -383.7 | -405.6 | -51.7 | -155.3 |
| Gross Profit | 23.1 | 202.7 | 108.4 | 107.5 | 127.9 | 30.4 | 53.7 | 35.5 | 98.6 | 40.2 | 118.8 | 13.1 | 30.8 |
| Financial Expenses | -4.9 | -0.50 | -4.8 | -10.1 | -16.3 | -6.0 | -6.7 | -6.7 | -5.8 | -1.6 | -1.9 | -0.22 | -15.7 |
| Gain/(loss) from joint ventures | 0.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling Expenses | 0 | -51.0 | -37.5 | -3.3 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Admin Expenses | -18.2 | -32.5 | -23.6 | -18.3 | -21.8 | -18.9 | -20.1 | -27.0 | -30.5 | -20.3 | -24.5 | -10.4 | -8.0 |
| Operating Profit/Loss | 6.1 | 126.8 | 44.4 | 83.3 | 96.0 | 7.0 | 27.2 | 21.2 | 65.4 | 18.5 | 88.7 | 6.9 | 13.5 |
| Other income | 3.2 | 7.2 | 3.1 | 3.2 | 9.3 | 19.8 | 4.9 | 6.9 | 3.5 | 7.7 | 14.7 | 0.26 | 2.9 |
| Net income from associated companies | 0 | 0 | 0 | 0 | 0 | 1.8 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expenses | -2.2 | -27.3 | -2.7 | -1.2 | -2.7 | -18.5 | -8.7 | -6.7 | -1.2 | -2.1 | -5.4 | -0.32 | -12.9 |
| Net other income/expenses | 1.0 | -20.0 | 0.46 | 2.0 | 6.6 | 1.3 | -3.7 | 0.16 | 2.3 | 5.6 | 9.2 | -0.07 | -10.0 |
| Profit before tax | 7.1 | 106.8 | 44.9 | 85.4 | 102.5 | 10.1 | 24.2 | 21.3 | 67.7 | 24.1 | 97.9 | 6.8 | 3.5 |
| Business income tax - current | -2.4 | -26.1 | -14.6 | -17.9 | -21.4 | -4.2 | -6.9 | -7.9 | -16.5 | -5.2 | -25.2 | -1.5 | -0.92 |
| Business income tax - deferred | 0 | 0 | 0 | -1.9 | 0 | -0.36 | -0.36 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit For the Year | 4.8 | 80.7 | 30.3 | 65.6 | 81.1 | 5.5 | 16.9 | 13.5 | 51.2 | 18.9 | 72.8 | 5.3 | 2.6 |
| Minority Interest | 2.3 | 29.2 | 11.6 | 16.0 | 22.9 | 2.9 | 0.70 | 0.22 | 0.26 | 0.04 | 0.13 | 0 | 0 |
| Attributable to parent company | 2.5 | 51.5 | 18.7 | 49.6 | 58.2 | 2.6 | 16.2 | 13.2 | 51.0 | 18.9 | 72.6 | 5.3 | 2.6 |
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 31 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Profit/Loss before tax | 7.1 | 106.8 | 44.9 | 85.4 | 102.5 | 10.1 | 24.2 | 17.8 | 67.7 | 24.1 | 97.9 | 6.8 | 3.5 |
| Depreciation and Amortisation | 14.4 | 4.9 | 1.9 | 1.5 | 2.2 | 2.4 | 2.7 | 2.9 | 2.8 | 3.0 | 3.1 | 3.6 | 3.6 |
| Provision for credit losses | -1.7 | 2.0 | 0 | -8.5 | -3.6 | 0 | -1.8 | 9.0 | 9.8 | -4.8 | 1.8 | 0 | 0 |
| Profit/Loss from investing activities | -5.3 | -8.1 | -2.0 | -7.6 | -11.2 | -1.5 | -0.27 | -19.5 | -5.3 | -0.20 | 3.6 | -4.3 | -6.3 |
| Interest Expense | 4.7 | 0.50 | 4.7 | 10.1 | 17.8 | 6.0 | 6.7 | 6.7 | 5.8 | 0.63 | 0.12 | 0.22 | 15.7 |
| Operating profit before changes in working capital | 19.2 | 106.1 | 49.5 | 80.9 | 107.6 | 17.0 | 31.6 | 16.9 | 80.9 | 22.7 | 106.5 | 6.3 | 16.4 |
| Increase/Decrease in receivables | 179.1 | -237.7 | -58.2 | 127.6 | -129.9 | -113.5 | 27.2 | 35.7 | 17.6 | 165.4 | 14.1 | -97.9 | 59.9 |
| Increase/Decrease in inventories | -0.67 | 8.3 | 33.0 | 3.2 | 10.0 | 2.5 | 72.5 | 107.4 | 98.8 | 178.5 | -54.4 | -115.3 | -70.0 |
| Increase/Decrease in payables | -28.7 | 157.0 | 136.1 | 42.0 | 571.9 | 131.4 | -125.5 | -89.4 | -111.5 | -246.5 | 119.3 | 218.6 | -3.3 |
| Increase/Decrease in prepaid expenses | 0.28 | 41.6 | 31.8 | -11.2 | -40.7 | -16.1 | -11.2 | 0.07 | 0.19 | -0.13 | 3.5 | 0.35 | -0.36 |
| Interest paid | -3.5 | -0.10 | -1.5 | -10.1 | -18.3 | -6.0 | -6.7 | -6.7 | -5.8 | -0.63 | -0.12 | -0.22 | -38.5 |
| Business Income Tax paid | -26.1 | -11.2 | -10.1 | -29.3 | -5.9 | -4.1 | -2.0 | -17.0 | -9.8 | -17.8 | -15.1 | -5.5 | -3.3 |
| Other receipts from operating activities | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 0 | 0 | 0 | 0 | 0 |
| Other payments on operating activities | -2.6 | -1.8 | -3.9 | -4.5 | -2.5 | -3.7 | -0.74 | -0.98 | -2.0 | -1.9 | 0 | -1.9 | 0 |
| Net cash inflows/outflows from operating activities | 137.2 | 62.2 | 176.7 | 198.5 | 492.3 | 7.6 | -14.8 | 46.3 | 68.3 | 99.8 | 173.7 | 4.4 | -39.2 |
| Purchase of fixed assets | -273.6 | -68.1 | -87.0 | -255.3 | -291.5 | -40.5 | -16.6 | -8.6 | -2.8 | -7.8 | -4.6 | -93.1 | 39.4 |
| Proceeds from disposal of fixed assets | 0 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0.12 | 1,000 | 0 | 0 | 0 | 0 |
| Loans granted, purchases of debt instruments (Bn. VND) | 0 | -22.6 | -28.9 | -15.6 | -271.3 | -23.3 | -5.0 | 0 | 0 | -1.0 | 0 | -16.3 | -13.0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 32.7 | 0 | 6.0 | 174.0 | 155.4 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 4.7 |
| Investment in other entities | 0 | 0 | 0 | 0 | 0 | -0.55 | 0 | -5.0 | -12.9 | -3.0 | -1.0 | 0 | 0 |
| Proceeds from divestment in other entities | 0 | 0 | 0 | 0 | 2.8 | 0 | 0 | 4.3 | 0 | 0 | 0 | 0 | 0 |
| Gain on Dividend | 2.3 | 5.4 | 2.0 | 7.6 | 8.6 | 1.5 | 0.27 | 3.7 | 0.54 | 0.20 | 0.20 | 4.3 | 0.04 |
| Net Cash Flows from Investing Activities | -238.6 | -85.2 | -107.9 | -89.4 | -393.3 | -62.3 | -21.4 | -5.3 | -15.1 | -11.6 | -5.4 | -105.1 | 31.1 |
| Increase in charter captial | 0 | 0 | 7.2 | -1.9 | 0 | 0 | 0 | 0 | 0.31 | 500 | 0 | 0 | 0 |
| Proceeds from borrowings | 134.6 | 66.1 | 56.0 | 38.7 | 132.7 | 166.7 | 127.2 | 131.4 | 30.2 | 43.3 | 39.2 | 302.9 | 224.2 |
| Repayment of borrowings | -40.2 | -35.6 | -88.5 | -85.0 | -250.1 | -61.0 | -72.1 | -132.5 | -63.2 | -144.8 | -180.7 | -191.2 | -194.9 |
| Dividends paid | 0 | -14.5 | -21.5 | -25.4 | -31.4 | -17.5 | -15.3 | -19.5 | -24.0 | -27.1 | -5.7 | -2.0 | -6.3 |
| Cash flows from financial activities | 94.4 | 16.0 | -46.8 | -73.6 | -148.8 | 88.2 | 39.8 | -20.5 | -56.7 | -128.6 | -147.2 | 109.6 | 22.9 |
| Net increase/decrease in cash and cash equivalents | -7.0 | -7.0 | 22.0 | 35.6 | -49.8 | 33.4 | 3.7 | 20.4 | -3.5 | -40.4 | 21.1 | 8.9 | 14.9 |
| Cash and cash equivalents | 67.8 | 74.9 | 52.9 | 17.3 | 67.1 | 33.7 | 30.0 | 9.6 | 13.1 | 53.5 | 32.4 | 18.5 | 3.7 |
| Cash and Cash Equivalents at the end of period | 60.8 | 67.8 | 74.9 | 52.9 | 17.3 | 67.1 | 33.7 | 30.0 | 9.6 | 13.1 | 53.5 | 27.4 | 18.5 |