SC5 Construction Joint Stock Company No 5
Công ty Cổ phần Xây dựng số 5
Total Assets
2,014 bn VND
2021–2025
Revenue
1,967 bn VND
2021–2025
Net Profit
60 bn VND
2021–2025
Equity
345 bn VND
2021–2025
YOY GROWTH 2017 vs 2016
+1.3%
Assets Growth (%)
+8.1%
Equity Growth (%)
+33.7%
Revenue Growth (%)
+43.1%
Net Profit Growth (%)
C
57/100
FINANCIAL HEALTH
profitability: 20/25
leverage: 0/25
margin: 12/25
growth: 25/25
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/SC5
KEY RATIOS (2017)
17.36
ROE (%)
Net Profit After Tax / Owner's Equity × 100
2.98
ROA (%)
Net Profit After Tax / Total Assets × 100
5.97
Gross Margin (%)
Gross Profit / Revenue × 100
3.05
Net Margin (%)
Net Profit After Tax / Revenue × 100
4.83
Debt/Equity
Total Liabilities / Owner's Equity
5.83
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
3.05
DuPont: Net Margin (%)
0.98
DuPont: Asset Turnover
5.83
DuPont: Eq. Multiplier
17.36
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for SC5 in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 34 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) | 2,680.8 | 2,063.3 | 2,458.0 | 2,309.6 | 2,285.4 | 2,054.8 | 1,592.1 | 1,838.6 | 1,834.7 | 1,846.7 | 1,947.3 | 1,767.2 | 1,514.0 |
| Cash and cash equivalents (Bn. VND) | 420.3 | 200.6 | 603.0 | 510.5 | 422.7 | 343.3 | 346.1 | 313.9 | 230.8 | 245.0 | 369.9 | 323.3 | 111.5 |
| Short-term investments (Bn. VND) | 0 | 7.3 | 32.7 | 32.5 | 13.0 | 13.0 | 17.0 | 32.0 | 27.4 | 24.7 | 26.5 | 0 | 0 |
| Accounts receivable (Bn. VND) | 851.1 | 862.5 | 885.1 | 895.9 | 964.2 | 1,253.8 | 832.7 | 526.1 | 771.8 | 551.4 | 489.4 | 375.2 | 489.5 |
| Net Inventories | 1,263.3 | 883.9 | 849.8 | 803.5 | 831.7 | 436.5 | 392.1 | 941.9 | 799.9 | 1,008.2 | 1,026.0 | 1,011.9 | 860.9 |
| Other current assets | 146.1 | 109.0 | 87.4 | 67.2 | 53.7 | 8.2 | 4.3 | 24.7 | 4.9 | 17.4 | 35.5 | 56.8 | 52.0 |
| LONG-TERM ASSETS (Bn. VND) | 72.3 | 78.1 | 82.0 | 102.6 | 109.6 | 115.8 | 94.6 | 78.1 | 178.9 | 140.7 | 306.9 | 423.0 | 585.5 |
| Fixed assets (Bn. VND) | 8.9 | 10.4 | 56.9 | 59.2 | 63.1 | 66.1 | 70.4 | 74.8 | 78.0 | 91.6 | 97.0 | 102.8 | 108.5 |
| Investment in properties | 43.3 | 46.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-term investments (Bn. VND) | 13.0 | 13.0 | 20.0 | 40.0 | 43.0 | 43.0 | 23.0 | 2.4 | 100.4 | 48.6 | 208.9 | 319.3 | 416.8 |
| Other non-current assets | 7.1 | 8.5 | 5.0 | 3.4 | 3.5 | 6.7 | 1.2 | 0.83 | 0.51 | 0.52 | 0.92 | 0.94 | 1.7 |
| TOTAL ASSETS (Bn. VND) | 2,753.0 | 2,141.4 | 2,540.0 | 2,412.2 | 2,395.0 | 2,170.7 | 1,686.7 | 1,916.6 | 2,013.6 | 1,987.4 | 2,254.2 | 2,190.2 | 2,099.4 |
| LIABILITIES (Bn. VND) | 2,329.7 | 1,757.3 | 2,184.8 | 2,075.0 | 2,046.5 | 1,820.9 | 1,338.5 | 1,567.5 | 1,668.2 | 1,667.8 | 1,943.0 | 1,856.6 | 1,766.6 |
| Current liabilities (Bn. VND) | 2,304.7 | 1,729.0 | 2,152.0 | 2,040.7 | 2,012.1 | 1,778.9 | 1,265.8 | 1,496.3 | 1,599.9 | 1,347.1 | 1,492.4 | 1,446.2 | 1,374.3 |
| Long-term liabilities (Bn. VND) | 25.0 | 28.3 | 32.8 | 34.3 | 34.4 | 42.0 | 72.8 | 71.2 | 68.3 | 320.8 | 450.6 | 410.5 | 392.2 |
| OWNER'S EQUITY(Bn.VND) | 423.3 | 384.1 | 355.2 | 337.1 | 348.5 | 349.8 | 348.2 | 349.2 | 345.4 | 319.6 | 311.2 | 333.6 | 332.9 |
| Capital and reserves (Bn. VND) | 423.3 | 384.1 | 355.2 | 337.1 | 348.5 | 349.8 | 348.2 | 349.2 | 345.4 | 319.6 | 311.2 | 333.6 | 332.9 |
| Other Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.5 | 25.5 |
| Undistributed earnings (Bn. VND) | 115.6 | 76.4 | 110.7 | 92.7 | 104.0 | 105.3 | 103.8 | 104.7 | 101.0 | 75.2 | 66.8 | 63.7 | 65.6 |
| TOTAL RESOURCES (Bn. VND) | 2,753.0 | 2,141.4 | 2,540.0 | 2,412.2 | 2,395.0 | 2,170.7 | 1,686.7 | 1,916.6 | 2,013.6 | 1,987.4 | 2,254.2 | 2,190.2 | 2,099.4 |
| Prepayments to suppliers (Bn. VND) | 215.0 | 121.7 | 133.2 | 262.6 | 288.2 | 329.2 | 57.2 | 50.0 | 59.4 | 53.4 | 42.1 | 29.7 | 32.9 |
| Short-term loans receivables (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 1.0 | 4.3 | 0 | 0 |
| Inventories, Net (Bn. VND) | 1,263.3 | 883.9 | 849.8 | 803.5 | 831.7 | 436.5 | 392.1 | 941.9 | 799.9 | 1,008.2 | 1,026.0 | 1,011.9 | 860.9 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.3 | 30.4 |
| Investment and development funds (Bn. VND) | 136.9 | 136.9 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 73.7 | 58.9 | 58.9 |
| Common shares (Bn. VND) | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 |
| Paid-in capital (Bn. VND) | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 | 149.8 |
| Long-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.3 |
| Advances from customers (Bn. VND) | 901.3 | 203.9 | 774.5 | 934.5 | 1,062.4 | 851.2 | 291.7 | 614.6 | 188.1 | 159.5 | 163.6 | 166.1 | 141.2 |
| Short-term borrowings (Bn. VND) | 876.9 | 967.4 | 740.6 | 601.8 | 483.7 | 513.7 | 523.1 | 414.9 | 437.7 | 315.4 | 352.4 | 496.5 | 457.9 |
| Long-term prepayments (Bn. VND) | 7.1 | 8.5 | 5.0 | 3.4 | 3.5 | 6.7 | 1.2 | 0.83 | 0.51 | 0.52 | 0.92 | 0.93 | 1.7 |
| Other long-term assets (Bn. VND) | 13.0 | 13.0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 2.4 | 2.4 | 104.3 | 42.1 | 37.7 |
| Other long-term receivables (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,071 | 9,071 | 0 | 58.4 |
| Long-term trade receivables (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,071 | 9,071 | 0 | 58.4 |
Income Statement Báo Cáo Kết Quả Kinh Doanh — 21 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) | 2,503.9 | 2,756.9 | 2,607.7 | 2,609.2 | 1,729.0 | 1,901.9 | 2,235.1 | 2,596.7 | 1,967.0 | 1,471.0 | 1,431.2 | 1,392.0 | 1,235.0 |
| Attribute to parent company (Bn. VND) | 41.1 | 37.0 | 36.4 | 22.5 | 34.0 | 35.3 | 33.8 | 39.7 | 60.0 | 41.9 | 35.8 | 33.4 | 53.7 |
| Attribute to parent company YoY (%) | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 |
| Financial Income | 4.1 | 8.8 | 17.5 | 11.3 | 8.0 | 9.6 | 4.6 | 4.1 | 12.1 | 13.5 | 7.0 | 14.6 | 5.2 |
| Interest Expenses | -66.7 | -50.5 | -42.1 | -30.0 | -30.4 | -38.4 | -39.1 | -32.8 | -28.5 | -16.5 | -20.0 | -33.7 | -50.1 |
| Sales | 2,503.9 | 2,756.9 | 2,607.7 | 2,609.2 | 1,729.0 | 1,901.9 | 2,235.1 | 2,596.7 | 1,967.0 | 1,471.0 | 1,431.2 | 1,392.0 | 1,235.0 |
| Net Sales | 2,503.9 | 2,756.9 | 2,607.7 | 2,609.2 | 1,729.0 | 1,901.9 | 2,235.1 | 2,596.7 | 1,967.0 | 1,471.0 | 1,431.2 | 1,392.0 | 1,235.0 |
| Cost of Sales | -2,360.0 | -2,632.0 | -2,504.5 | -2,540.1 | -1,645.3 | -1,802.5 | -2,135.0 | -2,498.0 | -1,849.7 | -1,389.4 | -1,358.3 | -1,304.5 | -1,204.0 |
| Gross Profit | 143.9 | 124.9 | 103.2 | 69.1 | 83.7 | 99.3 | 100.1 | 98.7 | 117.4 | 81.6 | 72.9 | 87.5 | 31.0 |
| Financial Expenses | -66.7 | -50.5 | -42.1 | -30.1 | -30.4 | -38.5 | -39.3 | -29.7 | -30.2 | -18.1 | -22.7 | -31.3 | -50.8 |
| Selling Expenses | -0.07 | -0.82 | -1.5 | -1.4 | -1.3 | -1.1 | -1.0 | -0.64 | -0.69 | -1.1 | -2.0 | -5.1 | -5.1 |
| General & Admin Expenses | -29.1 | -30.3 | -27.0 | -20.6 | -17.0 | -24.0 | -19.7 | -20.7 | -54.5 | -21.5 | -17.9 | -21.8 | -10.6 |
| Operating Profit/Loss | 52.1 | 52.2 | 50.2 | 28.3 | 43.1 | 45.4 | 44.7 | 51.8 | 44.2 | 54.4 | 37.3 | 43.9 | -30.3 |
| Other income | 0.11 | 0.11 | 0.05 | 0.38 | 1,410 | 0.02 | 0.02 | 1.6 | 34.5 | 299 | 16.5 | 1.1 | 106.2 |
| Other Income/Expenses | -0.09 | -1.5 | -0.24 | -0.22 | -0.10 | -0.26 | -0.84 | -0.89 | -2.6 | -0.49 | -6.9 | -1.1 | -3.8 |
| Net other income/expenses | 0.02 | -1.4 | -0.19 | 0.16 | -0.10 | -0.24 | -0.82 | 0.69 | 32.0 | -0.49 | 9.6 | -0.09 | 102.5 |
| Profit before tax | 52.1 | 50.8 | 50.0 | 28.4 | 43.0 | 45.1 | 43.9 | 52.5 | 76.1 | 53.9 | 46.9 | 43.9 | 72.2 |
| Business income tax - current | -11.0 | -13.7 | -13.6 | -5.9 | -9.1 | -9.9 | -10.1 | -12.8 | -16.1 | -11.9 | -11.1 | -10.5 | -18.5 |
| Net Profit For the Year | 41.1 | 37.0 | 36.4 | 22.5 | 34.0 | 35.3 | 33.8 | 39.7 | 60.0 | 41.9 | 35.8 | 33.4 | 53.7 |
| Attributable to parent company | 41.1 | 37.0 | 36.4 | 22.5 | 34.0 | 35.3 | 33.8 | 39.7 | 60.0 | 41.9 | 35.8 | 33.4 | 53.7 |
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 33 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 | 52.1 | 50.8 | 50.0 | 28.4 | 43.0 | 45.1 | 43.9 | 52.5 | 76.1 | 53.9 | 46.9 | 43.9 | 72.2 |
| Depreciation and Amortisation | 4.3 | 4.2 | 4.1 | 4.0 | 4.1 | 4.3 | 4.4 | 4.7 | 4.6 | 5.5 | 5.8 | 6.1 | 4.4 |
| Provision for credit losses | 0 | 0 | 0 | 0 | -7.5 | -6,068 | -7.6 | 5.3 | -9.5 | 0.35 | -5.6 | -0.68 | -2.0 |
| Unrealized foreign exchange gain/loss | 0 | 0 | -0.12 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss from investing activities | -4.1 | -6.5 | -17.1 | -11.3 | -7.8 | -6.9 | -3.7 | -2.6 | -45.6 | -12.3 | -3.6 | -17.0 | 47.0 |
| Interest Expense | 66.7 | 50.5 | 42.1 | 30.0 | 30.4 | 38.4 | 39.1 | 32.8 | 28.5 | 16.5 | 20.0 | 33.7 | 50.1 |
| Operating profit before changes in working capital | 119.1 | 98.9 | 78.9 | 51.1 | 62.2 | 80.9 | 75.9 | 92.7 | 54.2 | 63.9 | 63.4 | 66.0 | 171.6 |
| Increase/Decrease in receivables | -26.1 | 3.5 | -8.5 | 52.2 | 319.5 | -390.9 | -264.3 | 277.3 | -191.9 | -53.2 | -68.5 | 206.8 | -182.2 |
| Increase/Decrease in inventories | -379.4 | -34.1 | -41.3 | 33.9 | -388.2 | -44.4 | 549.7 | -142.0 | 208.3 | 17.8 | -8.0 | -148.0 | 957.5 |
| Increase/Decrease in payables | 666.8 | -652.0 | -30.3 | -89.2 | 186.7 | 459.5 | -355.6 | -141.1 | -125.8 | -228.1 | 188.3 | 34.0 | -3.3 |
| Increase/Decrease in prepaid expenses | 1.2 | 0.36 | -4.3 | 3.4 | -0.30 | -5.9 | -0.33 | -0.32 | 7,151 | 0.54 | 0.01 | 0.86 | 2.5 |
| Interest paid | -69.6 | -56.9 | -48.8 | -36.4 | -39.1 | -38.4 | -39.6 | -32.8 | -28.5 | -16.5 | -27.0 | -42.8 | -80.4 |
| Business Income Tax paid | -9.2 | -15.8 | -8.7 | -6.6 | -4.5 | -11.2 | -12.1 | -10.2 | -21.1 | -12.5 | -9.7 | -3.4 | -22.7 |
| Other receipts from operating activities | 0 | 0 | 0 | 0 | 0 | 3,000 | 0 | 3,000 | 9,071 | 0 | 0.94 | 5.5 | 5.3 |
| Other payments on operating activities | -3.9 | -3.8 | -3.6 | -3.6 | -3.5 | -4.0 | -4.7 | -4.9 | -5.6 | -3.9 | -3.5 | -11.4 | -8.4 |
| Net cash inflows/outflows from operating activities | 298.8 | -659.9 | -66.5 | 4.8 | 132.7 | 45.7 | -32.0 | 38.7 | -104.3 | -230.6 | 135.9 | 107.6 | 839.8 |
| Purchase of fixed assets | 0 | -3.7 | -1.9 | 0 | -1.1 | 0 | 9,091 | -1.7 | -6.8 | 0 | -0.03 | -0.40 | -92.7 |
| Proceeds from disposal of fixed assets | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 |
| Loans granted, purchases of debt instruments (Bn. VND) | 0 | 0 | -0.19 | -16.5 | 0 | -20.0 | -20.2 | -1.6 | -5.1 | 0 | -5.0 | 0 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 0 | 0 | 20.0 | 0 | 0 | 4.0 | 0 | 0 | 0 | 0 | 5.0 | 0 | 0 |
| Investment in other entities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62.8 | -549.5 |
| Proceeds from divestment in other entities | 7.3 | 32.4 | 0 | 0 | 0 | 0 | 3.1 | 98.0 | 0 | 167.6 | 81.5 | 163.0 | 185.0 |
| Gain on Dividend | 4.1 | 6.5 | 17.1 | 11.3 | 7.8 | 6.9 | 3.1 | 2.5 | 9.6 | 5.1 | 3.3 | 17.0 | 5.2 |
| Net Cash Flows from Investing Activities | 11.4 | 35.1 | 35.1 | -5.2 | 6.7 | -9.1 | -14.1 | 97.3 | -2.3 | 172.7 | 84.8 | 116.9 | -452.0 |
| Payments for share repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.9 |
| Proceeds from borrowings | 2,352.1 | 2,303.6 | 1,820.4 | 1,756.1 | 1,046.4 | 1,700.5 | 1,069.1 | 1,777.7 | 1,196.0 | 1,010.2 | 804.7 | 1,109.5 | 899.0 |
| Repayment of borrowings | -2,442.6 | -2,076.8 | -1,681.6 | -1,638.0 | -1,076.4 | -1,709.9 | -960.9 | -1,800.6 | -1,073.6 | -1,047.2 | -948.9 | -1,092.2 | -1,193.1 |
| Dividends paid | 0 | -4.5 | -15.0 | -30.0 | -30.0 | -30.0 | -30.0 | -30.0 | -30.0 | -30.0 | -30.0 | -30.0 | 0 |
| Cash flows from financial activities | -90.5 | 222.3 | 123.8 | 88.1 | -60.0 | -39.3 | 78.2 | -52.8 | 92.4 | -67.0 | -174.1 | -12.7 | -333.9 |
| Net increase/decrease in cash and cash equivalents | 219.7 | -402.4 | 92.4 | 87.8 | 79.4 | -2.8 | 32.1 | 83.1 | -14.2 | -125.0 | 46.6 | 211.8 | 53.9 |
| Cash and cash equivalents | 200.6 | 603.0 | 510.5 | 422.7 | 343.3 | 346.1 | 313.9 | 230.8 | 245.0 | 369.9 | 323.3 | 111.5 | 57.6 |
| Foreign exchange differences Adjustment | 0 | 0 | 0.12 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Cash Equivalents at the end of period | 420.3 | 200.6 | 603.0 | 510.5 | 422.7 | 343.3 | 346.1 | 313.9 | 230.8 | 245.0 | 369.9 | 323.3 | 111.5 |