HSA HESTIA Joint Stock Company

Công ty Cổ phần HESTIA

Industrial Goods & Services UPCOM
EXCEL CSV TREND COMPARE
ANNUAL QUARTERLY
SOURCE KBS VCI 13-yr history · 2013–2025
2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Total Assets
15 bn VND
2021–2025
Revenue
0 bn VND
2021–2025
Net Profit
1 bn VND
2021–2025
Equity
5 bn VND
2021–2025
YOY GROWTH 2015 vs 2014
+33.5%
Assets Growth (%)
+29.8%
Equity Growth (%)
+126.7%
Net Profit Growth (%)
B
74/100
FINANCIAL HEALTH
profitability: 25/25 leverage: 12/25
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/HSA

KEY RATIOS (2015)
22.93
ROE (%)
Net Profit After Tax / Owner's Equity × 100
7.7
ROA (%)
Net Profit After Tax / Total Assets × 100
1.98
Debt/Equity
Total Liabilities / Owner's Equity
2.98
Equity Multiplier
Total Assets / Owner's Equity

📊 Analyst Consensus

No analyst coverage data available for HSA in the last 730 days.

Balance Sheet Bảng Cân Đối Kế Toán — 23 items, 12 years · values in tỷ đồng
Line Item 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
CURRENT ASSETS (Bn. VND) 147.7 233.8 37.0 90.6 130.7 214.0 210.1 241.8 216.1 50.7 15.0 11.2
Cash and cash equivalents (Bn. VND) 0.02 0.02 1.2 1.0 2.3 0.42 1.9 97.5 13.0 0.06 5,950 0.04
Short-term investments (Bn. VND) 0 0 0 1,173 28.3 49.6 48.5 120.8 194.4 50.5 14.9 8.9
Accounts receivable (Bn. VND) 147.4 233.5 33.7 87.0 100.1 163.4 159.2 23.0 8.7 0.08 0 2.3
Other current assets 0.30 0.30 2.1 2.5 0.01 0.52 0.63 0.52 0.06 0.01 0.05 0
LONG-TERM ASSETS (Bn. VND) 55.0 55.0 250.5 197.0 164.7 70.2 61.4 0 0.07 0 0.04 0
Other non-current assets 8,496 7,277 6,933 0.01 0 0 0.06 0 0 0 0.04 0
TOTAL ASSETS (Bn. VND) 202.7 288.8 287.5 287.6 295.4 284.1 271.6 241.8 216.2 50.7 15.0 11.2
LIABILITIES (Bn. VND) 0.08 0.24 8,585 1.3 9.8 28.6 21.0 15.0 87.0 33.4 10.0 7.3
Current liabilities (Bn. VND) 0.08 0.24 8,585 1.3 9.8 28.6 21.0 15.0 87.0 33.4 10.0 7.3
OWNER'S EQUITY(Bn.VND) 202.6 288.6 287.5 286.3 285.6 255.6 250.5 226.8 129.2 17.2 5.0 3.9
Capital and reserves (Bn. VND) 202.6 288.6 287.5 286.3 285.6 255.6 250.5 226.8 129.2 17.2 5.0 3.9
Undistributed earnings (Bn. VND) -56.7 29.2 28.1 27.0 26.2 -3.8 -8.8 -32.5 15.2 1.2 -3.2 -4.3
TOTAL RESOURCES (Bn. VND) 202.7 288.8 287.5 287.6 295.4 284.1 271.6 241.8 216.2 50.7 15.0 11.2
Prepayments to suppliers (Bn. VND) 0 0 0 0.26 0.26 0.49 0.47 0.38 0.05 0 0 0
Short-term loans receivables (Bn. VND) 0 0 0 86.7 99.8 158.6 158.6 19.1 0 0 0 0
Other current assets (Bn. VND) 0 0 0 0 0 0 0 0 0 0 0.05 0
Common shares (Bn. VND) 78.7 78.7 78.7 78.7 78.7 78.7 78.7 78.7 45.8 16.0 8.2 8.2
Paid-in capital (Bn. VND) 78.7 78.7 78.7 78.7 78.7 78.7 78.7 78.7 45.8 16.0 8.2 8.2
Short-term borrowings (Bn. VND) 0 0 0 0 7.4 26.5 19.3 14.0 9.4 32.5 9.7 7.3
Long-term prepayments (Bn. VND) 8,496 7,277 6,933 0.01 0 0 0.06 0 0 0 0 0
Other long-term receivables (Bn. VND) 55.0 55.0 250.5 197.0 164.7 70.2 61.4 0 0 0 0 0
Long-term trade receivables (Bn. VND) 55.0 55.0 250.5 197.0 164.7 70.2 61.4 0 0.07 0 0 0
Income Statement Báo Cáo Kết Quả Kinh Doanh — 20 items, 12 years · values in tỷ đồng
Line Item 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Revenue YoY (%) 0 0 0 0 0 0 -0 0 0 0 0 0
Revenue (Bn. VND) 0 0 0 0 0 0 0 0.02 3,000 0 0 0
Attribute to parent company (Bn. VND) -86.0 1.1 1.2 0.72 30.0 5.1 24.0 -45.9 14.8 4.4 1.2 -4.3
Attribute to parent company YoY (%) -0 -0 0 -0 0 -0 0 -0 0 0 0 0
Financial Income 20 6.4 4,237 3.8 42.0 15.3 35.2 50.9 28.9 8.4 2.8 0.74
Interest Expenses 0 0 0 0 0 -0.93 -1.6 -5.0 -3.4 -2.1 -0.77 -0.68
Sales 0 0 0 0 0 0 0 0.02 3,000 0 0 0
Net Sales 0 0 0 0 0 0 0 0.02 3,000 0 0 0
Cost of Sales 0 0 0 0 0 0 0 -0.01 0 0 0 0
Gross Profit 0 0 0 0 0 0 0 8,000 3,000 0 0 0
Financial Expenses 0 0 -1,721 -2.0 -6.9 -7.9 -14.4 -89.4 -7.5 -3.4 -1.5 -5.0
General & Admin Expenses -85.9 -3.0 -0.71 -0.80 -1.4 -2.2 -1.1 -7.5 -3.0 -0.34 -0.11 -0.07
Operating Profit/Loss -85.9 3.5 -0.70 1.0 33.7 5.2 19.8 -46.0 18.4 4.6 1.2 -4.3
Other income 0 0 3.1 576 0 0.02 4.3 2.7 0.08 0.02 0 0
Other Income/Expenses -4,803 -0.63 -0.70 -3,500 -0.19 -0.10 -0.04 -2.6 -1,312 -3,920 0 0
Net other income/expenses -4,803 -0.63 2.4 -2,924 -0.19 -0.08 4.3 0.08 0.08 0.01 0 0
Profit before tax -86.0 2.8 1.7 1.0 33.5 5.1 24.0 -45.9 18.4 4.6 1.2 -4.3
Business income tax - current 0 -1.7 -0.47 -0.28 -3.5 0 0 0 -3.7 -0.19 0 0
Net Profit For the Year -86.0 1.1 1.2 0.72 30.0 5.1 24.0 -45.9 14.8 4.4 1.2 -4.3
Attributable to parent company -86.0 1.1 1.2 0.72 30.0 5.1 24.0 -45.9 14.8 4.4 1.2 -4.3
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 22 items, 12 years · values in tỷ đồng
Line Item 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014
Net Profit/Loss before tax -86.0 2.8 1.7 0 0 0 0 0 0 0 0 0
Provision for credit losses 85.8 2.4 -1,732 0 0 0 0 0 0 0 0 0
Profit/Loss from investing activities -20 -6.4 0 0 0 0 0 0 0 0 0 0
Operating profit before changes in working capital -0.15 -1.2 1.7 0 0 0 0 0 0 0 0 0
Increase/Decrease in receivables 0.32 96.9 -86.5 0 0 0 0 0 0 0 0 0
Increase/Decrease in payables -0.17 0.24 -1.7 0 0 0 0 0 0 0 0 0
Increase/Decrease in prepaid expenses -1,218 -344 3,467 0 0 0 0 0 0 0 0 0
Business Income Tax paid 0 0 -0.01 0 0 0 0 0 0 0 0 0
Net cash inflows/outflows from operating activities 1,244 95.9 -86.6 24.0 56.4 -2.1 -23.7 65.6 -61.4 -30.5 -2.5 -15.9
Proceeds from disposal of fixed assets 0 0 0 -3,500 0 0 0 0 0 0 0 0
Loans granted, purchases of debt instruments (Bn. VND) 0 0 -3,062 -1,450.5 -523.2 -2,655.6 -3,188.4 -1,007.0 0 0 0 0
Collection of loans, proceeds from sales of debts instruments (Bn. VND) 0 0 86.7 1,431.6 487.2 2,648.1 3,102.3 873.1 0 0 0 0
Investment in other entities 0 -97.5 0 0 0 0 0 0 0 0 0 0
Gain on Dividend 20 0.44 0 1.2 0.55 0.90 4.6 4.7 0.14 1,851 0.01 0.45
Net Cash Flows from Investing Activities 20 -97.1 86.7 -17.8 -35.4 -6.6 -81.4 -129.1 0.14 1,851 0.01 0.45
Increase in charter captial 0 0 0 0 0 0 0 0 97.2 7.8 0 8.2
Proceeds from borrowings 0 0 0 1.8 55.2 112.5 65.1 476.5 394.5 71.0 39.2 42.8
Repayment of borrowings 0 0 0 -9.2 -74.3 -105.3 -55.6 -328.4 -417.5 -48.2 -36.7 -35.5
Cash flows from financial activities 0 0 0 -7.4 -19.1 7.2 9.5 148.1 74.2 30.5 2.4 15.5
Net increase/decrease in cash and cash equivalents 1,264 -1.2 0.15 -1.2 1.8 -1.5 -95.6 84.5 12.9 0.06 -0.03 0.04
Cash and cash equivalents 0.02 1.2 1.0 2.3 0.42 1.9 97.5 13.0 0.06 5,950 0.04 0
Cash and Cash Equivalents at the end of period 0.02 0.02 1.2 1.0 2.3 0.42 1.9 97.5 13.0 0.06 5,950 0.04