Total Assets
2,107 bn VND
2021–2025
Revenue
1,023 bn VND
2021–2025
Net Profit
-4 bn VND
2021–2025
Equity
799 bn VND
2021–2025
YOY GROWTH 2024 vs 2023
-7.9%
Assets Growth (%)
-0.5%
Equity Growth (%)
+45.0%
Revenue Growth (%)
+15.1%
Net Profit Growth (%)
D
37/100
FINANCIAL HEALTH
profitability: 0/25
leverage: 12/25
margin: 0/25
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/SDT
KEY RATIOS (2024)
-0.53
ROE (%)
Net Profit After Tax / Owner's Equity × 100
-0.2
ROA (%)
Net Profit After Tax / Total Assets × 100
13.29
Gross Margin (%)
Gross Profit / Revenue × 100
-0.41
Net Margin (%)
Net Profit After Tax / Revenue × 100
1.64
Debt/Equity
Total Liabilities / Owner's Equity
2.64
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
-0.41
DuPont: Net Margin (%)
0.49
DuPont: Asset Turnover
2.64
DuPont: Eq. Multiplier
-0.53
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for SDT in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 36 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) | 1,377.2 | 1,530.2 | 1,642.3 | 1,519.2 | 1,984.3 | 2,147.6 | 2,236.8 | 2,290.4 | 2,434.9 | 2,185.0 | 2,298.7 | 2,065.6 | 1,673.8 |
| Cash and cash equivalents (Bn. VND) | 300.7 | 176.5 | 235.1 | 48.3 | 32.2 | 17.2 | 41.7 | 22.0 | 19.5 | 71.0 | 135.4 | 184.7 | 211.1 |
| Short-term investments (Bn. VND) | 0 | 0 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 23.5 | 23.5 | 125.1 | 18.5 |
| Accounts receivable (Bn. VND) | 689.9 | 924.3 | 956.6 | 1,032.8 | 1,555.6 | 1,588.6 | 1,624.0 | 1,693.0 | 1,572.6 | 1,347.9 | 1,436.6 | 1,121.0 | 916.0 |
| Net Inventories | 337.4 | 364.0 | 381.0 | 371.6 | 350.2 | 513.2 | 542.7 | 563.5 | 816.5 | 734.0 | 690.9 | 598.2 | 495.7 |
| Other current assets | 49.2 | 65.3 | 64.0 | 66.6 | 46.4 | 28.6 | 28.5 | 12.0 | 26.4 | 8.6 | 12.3 | 36.6 | 32.4 |
| LONG-TERM ASSETS (Bn. VND) | 643.9 | 576.6 | 646.3 | 693.4 | 771.1 | 820.7 | 779.5 | 777.4 | 736.1 | 905.6 | 871.4 | 959.0 | 692.6 |
| Fixed assets (Bn. VND) | 468.2 | 511.0 | 544.4 | 587.5 | 630.3 | 674.8 | 618.7 | 641.0 | 623.8 | 616.4 | 607.1 | 669.5 | 499.6 |
| Long-term investments (Bn. VND) | 16.8 | 15.7 | 42.9 | 59.6 | 93.9 | 97.6 | 92.0 | 90.8 | 57.2 | 64.6 | 44.5 | 80.0 | 90.2 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.1 | 1.9 |
| Other non-current assets | 33.9 | 35.8 | 45.1 | 44.9 | 46.6 | 48.0 | 66.8 | 45.3 | 45.6 | 49.4 | 47.2 | 203.4 | 100.8 |
| TOTAL ASSETS (Bn. VND) | 2,021.1 | 2,106.8 | 2,288.5 | 2,212.6 | 2,755.5 | 2,968.3 | 3,016.3 | 3,067.9 | 3,171.0 | 3,090.6 | 3,170.1 | 3,024.6 | 2,366.3 |
| LIABILITIES (Bn. VND) | 1,159.9 | 1,308.1 | 1,485.6 | 1,404.6 | 1,914.5 | 2,088.8 | 2,120.1 | 2,144.5 | 2,194.1 | 2,128.3 | 2,222.5 | 2,086.4 | 1,644.8 |
| Current liabilities (Bn. VND) | 959.2 | 1,090.9 | 1,187.3 | 1,016.5 | 1,439.5 | 1,524.0 | 1,791.5 | 1,791.8 | 1,802.5 | 1,674.1 | 1,777.8 | 1,623.0 | 1,286.6 |
| Long-term liabilities (Bn. VND) | 200.8 | 217.2 | 298.4 | 388.1 | 475.0 | 564.8 | 328.6 | 352.7 | 391.6 | 454.2 | 444.6 | 463.4 | 358.1 |
| OWNER'S EQUITY(Bn.VND) | 861.2 | 798.7 | 802.9 | 808.0 | 841.0 | 879.5 | 896.2 | 923.3 | 976.9 | 962.2 | 947.6 | 891.6 | 573.6 |
| Capital and reserves (Bn. VND) | 861.2 | 798.7 | 802.9 | 808.0 | 841.0 | 879.5 | 896.2 | 923.3 | 976.9 | 962.2 | 947.6 | 891.6 | 573.6 |
| Other Reserves | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 25.2 | 25.2 | 21.3 | 21.3 | 21.3 |
| Undistributed earnings (Bn. VND) | 2.3 | -63.9 | -63.7 | -62.5 | -29.5 | 6.8 | 19.1 | 40.2 | 89.6 | 91.8 | 103.8 | 93.4 | 55.2 |
| MINORITY INTERESTS | -18.7 | -15.0 | -11.0 | -7.1 | -7.2 | -4.9 | -0.55 | 5.5 | 14.2 | 22.9 | 35.5 | 0 | 0 |
| TOTAL RESOURCES (Bn. VND) | 2,021.1 | 2,106.8 | 2,288.5 | 2,212.6 | 2,755.5 | 2,968.3 | 3,016.3 | 3,067.9 | 3,171.0 | 3,090.6 | 3,170.1 | 3,024.6 | 2,366.3 |
| Prepayments to suppliers (Bn. VND) | 55.8 | 38.3 | 7.4 | 6.0 | 30.6 | 26.3 | 69.7 | 74.6 | 87.8 | 126.1 | 287.8 | 242.4 | 27.5 |
| Short-term loans receivables (Bn. VND) | 0 | 0 | 11.1 | 29.1 | 32.6 | 38.5 | 39.5 | 39.5 | 39.5 | 39.5 | 39.5 | 0 | 0 |
| Inventories, Net (Bn. VND) | 337.4 | 364.0 | 381.0 | 371.6 | 350.2 | 513.2 | 542.7 | 563.5 | 816.5 | 734.0 | 690.9 | 598.2 | 495.7 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.5 | 22.3 |
| Investment and development funds (Bn. VND) | 396.3 | 396.3 | 396.3 | 396.3 | 396.3 | 396.3 | 396.3 | 396.3 | 370.5 | 344.9 | 309.6 | 267.6 | 199.8 |
| Common shares (Bn. VND) | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 273.8 |
| Paid-in capital (Bn. VND) | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 427.3 | 273.8 |
| Long-term borrowings (Bn. VND) | 180.5 | 198.0 | 271.0 | 353.2 | 432.4 | 525.1 | 291.0 | 340.9 | 379.8 | 390.6 | 384.2 | 410.3 | 354.7 |
| Advances from customers (Bn. VND) | 421.3 | 248.6 | 283.8 | 88.1 | 119.2 | 94.2 | 231.9 | 128.3 | 181.5 | 157.2 | 399.4 | 615.2 | 219.4 |
| Short-term borrowings (Bn. VND) | 182.7 | 332.0 | 367.5 | 404.3 | 623.0 | 643.3 | 899.0 | 963.1 | 924.1 | 807.9 | 704.6 | 607.2 | 600.4 |
| Good will (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0.59 | 1.5 | 2.4 | 3.4 | 4.3 | 5.2 | 0 | 0 |
| Long-term prepayments (Bn. VND) | 33.9 | 35.8 | 45.1 | 44.9 | 41.6 | 42.4 | 62.5 | 42.8 | 42.3 | 45.2 | 42.0 | 39.5 | 37.1 |
| Other long-term assets (Bn. VND) | 19.8 | 18.7 | 45.9 | 62.6 | 96.9 | 86.2 | 83.7 | 81.8 | 45.1 | 68.1 | 60.8 | 100.9 | 104.5 |
| Other long-term receivables (Bn. VND) | 26.3 | 4.7 | 0.08 | 0.08 | 0.08 | 0.11 | 0.09 | 0.11 | 7.1 | 170.9 | 170.3 | 0 | 0 |
| Long-term trade receivables (Bn. VND) | 120.0 | 4.7 | 0.08 | 0.08 | 0.08 | 0.11 | 0.09 | 0.11 | 2.9 | 166.7 | 166.1 | 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) | 775.5 | 1,022.9 | 705.3 | 445.0 | 1,080.8 | 967.2 | 996.0 | 1,532.1 | 1,502.5 | 1,448.6 | 1,621.8 | 1,269.4 | 1,360.6 |
| Attribute to parent company (Bn. VND) | 66.2 | -0.16 | -1.1 | -15.8 | -12.0 | 7.9 | 7.7 | 14.8 | 35.3 | 82.0 | 92.2 | 77.3 | 74.4 |
| Attribute to parent company YoY (%) | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
| Financial Income | 1.7 | 3.9 | 3.5 | 3.9 | 4.6 | 7.0 | 6.6 | 15.6 | 6.0 | 5.0 | 8.8 | 8.1 | 2.1 |
| Interest Expenses | -36.9 | -48.7 | -69.9 | -87.9 | -91.9 | -105.6 | -105.8 | -121.7 | -114.7 | -98.9 | -93.1 | -81.7 | -71.6 |
| Sales | 775.5 | 1,022.9 | 705.3 | 445.0 | 1,080.8 | 967.2 | 996.0 | 1,532.1 | 1,502.5 | 1,448.6 | 1,621.8 | 1,269.4 | 1,360.6 |
| Sales deductions | 0 | -0.77 | -2.6 | -0.13 | -5.5 | -7.5 | -5.1 | -25.9 | -6.5 | -11.8 | -24.4 | -6.8 | -3.7 |
| Net Sales | 775.5 | 1,022.1 | 702.7 | 444.8 | 1,075.3 | 959.7 | 990.9 | 1,506.2 | 1,496.0 | 1,436.8 | 1,597.3 | 1,262.5 | 1,356.9 |
| Cost of Sales | -698.1 | -886.2 | -582.3 | -310.3 | -927.0 | -774.0 | -819.1 | -1,300.2 | -1,307.5 | -1,171.1 | -1,284.2 | -986.2 | -1,055.2 |
| Gross Profit | 77.4 | 135.9 | 120.3 | 134.5 | 148.4 | 185.8 | 171.9 | 206.0 | 188.5 | 265.7 | 313.2 | 276.3 | 301.7 |
| Financial Expenses | -37.4 | -50.6 | -71.7 | -88.2 | -94.1 | -105.6 | -107.5 | -121.0 | -93.8 | -87.4 | -97.2 | -82.8 | -85.6 |
| Gain/(loss) from joint ventures | 0 | 0 | 0 | 0 | 0.03 | 0.14 | -1.1 | -0.04 | -0.46 | 0.28 | 0.79 | 0 | 0 |
| General & Admin Expenses | -60.7 | -89.9 | -53.7 | -45.8 | -53.6 | -71.2 | -66.1 | -84.8 | -65.1 | -90.2 | -111.5 | -102.0 | -93.1 |
| Operating Profit/Loss | -19.0 | -0.67 | -1.6 | 4.3 | 5.3 | 16.1 | 3.8 | 15.8 | 35.2 | 93.3 | 114.1 | 99.7 | 125.0 |
| Other income | 104.7 | 2.8 | 3.8 | 4.7 | 1.7 | 1.9 | 3.6 | 7.7 | 11.4 | 3.4 | 0.87 | 0.71 | 9.7 |
| Net income from associated companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.9 |
| Other Income/Expenses | -18.1 | -2.8 | 1.0 | -11.3 | -12.8 | -4.5 | -3.7 | -5.1 | -6.4 | -2.6 | -4.8 | -4.5 | -25.1 |
| Net other income/expenses | 86.6 | -3,998 | 4.8 | -6.6 | -11.1 | -2.6 | -0.08 | 2.6 | 5.0 | 0.80 | -3.9 | -3.8 | -15.5 |
| Profit before tax | 67.6 | -0.68 | 3.2 | -2.3 | -5.8 | 13.6 | 3.7 | 18.3 | 40.1 | 94.1 | 110.2 | 97.6 | 111.5 |
| Business income tax - current | -5.1 | -3.5 | -8.2 | -8.4 | -7.0 | -12.2 | -4.8 | -8.2 | -11.3 | -21.4 | -24.8 | -25.5 | -24.4 |
| Business income tax - deferred | 0 | 0 | 0 | -5.0 | -1.5 | 2.2 | 2.8 | -2.2 | -2.2 | -3.2 | -4.2 | -0.02 | -3.4 |
| Net Profit For the Year | 62.5 | -4.2 | -5.0 | -15.6 | -14.3 | 3.6 | 1.7 | 8.0 | 26.6 | 69.5 | 81.1 | 72.0 | 83.6 |
| Minority Interest | -3.7 | -4.1 | -3.9 | 0.12 | -2.3 | -4.3 | -6.0 | -6.8 | -8.7 | -12.6 | -11.1 | -5.3 | 9.2 |
| Attributable to parent company | 66.2 | -0.16 | -1.1 | -15.8 | -12.0 | 7.9 | 7.7 | 14.8 | 35.3 | 82.0 | 92.2 | 77.3 | 74.4 |
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 35 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 | 67.6 | -0.68 | 3.2 | -2.3 | -5.8 | 13.6 | 3.7 | 18.3 | 40.1 | 94.1 | 110.2 | 0 | 0 |
| Depreciation and Amortisation | 43.2 | 45.5 | 44.9 | 44.5 | 45.8 | 42.3 | 38.8 | 59.5 | 62.2 | 56.8 | 63.8 | 119.8 | 116.8 |
| Provision for credit losses | 3.6 | 36.4 | 0.22 | -2.8 | -6.0 | -7.9 | -2.0 | -1.7 | -73.5 | -15.8 | 20.7 | 0 | 0 |
| Unrealized foreign exchange gain/loss | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 |
| Profit/Loss from disposal of fixed assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.1 | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss from investing activities | -3.7 | -3.6 | -6.2 | -8.4 | -6.1 | -7.5 | -8.0 | 0 | -15.3 | -6.1 | -9.2 | 0 | 0 |
| Interest Expense | -62.0 | 48.7 | 69.9 | 87.9 | 91.9 | 105.6 | 105.8 | 121.7 | 119.7 | 98.9 | 93.1 | 0 | 0 |
| Operating profit before changes in working capital | 48.6 | 126.2 | 112.0 | 118.9 | 119.8 | 145.9 | 138.4 | 189.7 | 133.2 | 227.8 | 278.5 | 0 | 0 |
| Increase/Decrease in receivables | 84.7 | -15.0 | 57.0 | 514.7 | 17.1 | 40.2 | 69.0 | -94.4 | -43.4 | 94.7 | -259.6 | 0 | 0 |
| Increase/Decrease in inventories | 31.0 | 21.4 | -21.9 | -21.4 | 163.0 | 31.1 | 19.1 | 235.4 | -83.5 | -44.0 | -93.0 | 0 | 0 |
| Increase/Decrease in payables | 106.1 | -70.0 | 187.9 | -234.0 | -68.0 | -51.9 | 52.2 | -72.6 | -4.9 | -255.9 | 44.4 | 0 | 0 |
| Increase/Decrease in prepaid expenses | 11.6 | 1.1 | 3.5 | -6.6 | -0.38 | 28.1 | -28.2 | 2.9 | -0.88 | -3.2 | -2.5 | 0 | 0 |
| Interest paid | -29.8 | -36.3 | -55.6 | -67.1 | -75.6 | -85.4 | -61.7 | -97.6 | -106.4 | -93.2 | -80.6 | 0 | 0 |
| Business Income Tax paid | -3.6 | -7.4 | -9.3 | -14.3 | -17.9 | -3.7 | -9.7 | -8.9 | -17.8 | -23.8 | -20.2 | 0 | 0 |
| Other receipts from operating activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 0.40 | 0.02 | 0 | 0 |
| Other payments on operating activities | -0.32 | -0.95 | -1.3 | -1.8 | -2.7 | -2.7 | -4.6 | -10.3 | -14.1 | -10.3 | -10.4 | 0 | 0 |
| Net cash inflows/outflows from operating activities | 248.2 | 18.9 | 272.3 | 288.6 | 135.3 | 101.6 | 174.6 | 144.3 | -87.0 | -107.6 | -143.5 | -2.2 | 92.7 |
| Purchase of fixed assets | -0.47 | -12.1 | -1.8 | -2.8 | -0.82 | -97.4 | -16.4 | -56.2 | -74.0 | -61.8 | -14.7 | -127.1 | -72.7 |
| Proceeds from disposal of fixed assets | 2.9 | 2.6 | 3.6 | 4.6 | 1.5 | 0.51 | 2.5 | 1.0 | 13.5 | 2.4 | 0.13 | 0.21 | 2.7 |
| Loans granted, purchases of debt instruments (Bn. VND) | 0 | 0 | -5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102.4 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 0 | 16.7 | 18.0 | 0 | 5.9 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 |
| Investment in other entities | -1.1 | -1.4 | 0 | 0 | -3.1 | -5.5 | -11.9 | -37.8 | -10.6 | -8.0 | -34.5 | 0 | 0 |
| Proceeds from divestment in other entities | 0 | 28.5 | 16.7 | 34.3 | 0 | 0 | 10.0 | 1.1 | 42.2 | 0 | 28.3 | 6.0 | 20.0 |
| Gain on Dividend | 41.2 | 3.1 | 2.6 | 0.08 | 2.2 | 1.0 | 0.22 | 0.92 | 1.9 | 0.81 | 6.8 | 2.4 | 2.1 |
| Net Cash Flows from Investing Activities | 42.6 | 37.6 | 33.4 | 36.1 | 5.7 | -101.4 | -15.7 | -90.9 | -27.1 | -66.5 | 86.1 | -220.9 | -47.9 |
| Increase in charter captial | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176.6 | 0 |
| Proceeds from borrowings | 386.6 | 237.9 | 261.9 | 247.6 | 542.0 | 615.6 | 884.2 | 1,220.8 | 1,609.9 | 1,173.3 | 944.1 | 894.0 | 771.6 |
| Repayment of borrowings | -551.7 | -344.5 | -380.8 | -545.6 | -655.1 | -637.1 | -998.2 | -1,220.7 | -1,504.6 | -1,063.6 | -872.7 | -831.7 | -691.1 |
| Finance lease principal payments | -1.5 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends paid | 0 | -6.4 | 0 | -10.6 | -13.0 | -3.1 | -25.3 | -50.9 | -42.7 | 0 | -63.2 | -42.2 | -54.0 |
| Cash flows from financial activities | -166.7 | -115.1 | -118.9 | -308.6 | -126.1 | -24.6 | -139.3 | -50.8 | 62.6 | 109.7 | 8.2 | 196.7 | 26.5 |
| Net increase/decrease in cash and cash equivalents | 124.2 | -58.5 | 186.8 | 16.1 | 14.9 | -24.4 | 19.7 | 2.5 | -51.5 | -64.4 | -49.2 | -26.5 | 71.4 |
| Cash and cash equivalents | 176.5 | 235.1 | 48.3 | 32.2 | 17.2 | 41.7 | 22.0 | 19.5 | 71.0 | 135.4 | 184.7 | 211.1 | 139.8 |
| Foreign exchange differences Adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -151 |
| Cash and Cash Equivalents at the end of period | 300.7 | 176.5 | 235.1 | 48.3 | 32.2 | 17.2 | 41.7 | 22.0 | 19.5 | 71.0 | 135.4 | 184.7 | 211.1 |