VC1 Construction Joint Stock Company No 1
Công ty Cổ phần Xây dựng số 1
Total Assets
866 bn VND
2021–2025
Revenue
389 bn VND
2021–2025
Net Profit
10 bn VND
2021–2025
Equity
239 bn VND
2021–2025
YOY GROWTH 2020 vs 2019
-11.5%
Assets Growth (%)
+4.2%
Equity Growth (%)
-40.4%
Revenue Growth (%)
+75.0%
Net Profit Growth (%)
F
15/100
FINANCIAL HEALTH
profitability: 5/25
leverage: 5/25
margin: 5/25
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/VC1
KEY RATIOS (2020)
4.04
ROE (%)
Net Profit After Tax / Owner's Equity × 100
1.11
ROA (%)
Net Profit After Tax / Total Assets × 100
2.03
Gross Margin (%)
Gross Profit / Revenue × 100
2.48
Net Margin (%)
Net Profit After Tax / Revenue × 100
2.62
Debt/Equity
Total Liabilities / Owner's Equity
3.62
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
2.48
DuPont: Net Margin (%)
0.45
DuPont: Asset Turnover
3.62
DuPont: Eq. Multiplier
4.04
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for VC1 in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 32 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) | 667.2 | 625.8 | 625.8 | 614.9 | 769.6 | 806.7 | 901.6 | 795.6 | 729.0 | 707.7 | 495.2 | 482.8 | 726.6 |
| Cash and cash equivalents (Bn. VND) | 27.9 | 0.43 | 8.6 | 0.47 | 12.1 | 8.0 | 5.8 | 17.4 | 27.3 | 31.0 | 41.6 | 75.9 | 50.7 |
| Short-term investments (Bn. VND) | 37.5 | 29.9 | 7.2 | 0.30 | 1.6 | 1.4 | 0 | 436 | 0.05 | 53 | 60 | 743 | 1.1 |
| Accounts receivable (Bn. VND) | 398.5 | 347.7 | 445.8 | 463.1 | 484.7 | 560.4 | 581.4 | 450.3 | 438.8 | 426.8 | 266.2 | 153.6 | 178.5 |
| Net Inventories | 203.2 | 247.8 | 164.2 | 151.0 | 270.8 | 237.0 | 314.4 | 327.8 | 262.7 | 249.8 | 187.2 | 205.1 | 453.7 |
| Other current assets | 0.11 | 0 | 0 | 0 | 0.28 | 0 | 0.05 | 0.05 | 0.09 | 0.11 | 0.33 | 48.2 | 42.5 |
| LONG-TERM ASSETS (Bn. VND) | 61.4 | 82.4 | 83.7 | 63.2 | 64.7 | 59.0 | 76.2 | 90.0 | 84.2 | 91.5 | 83.7 | 146.0 | 38.8 |
| Fixed assets (Bn. VND) | 11.7 | 11.4 | 11.2 | 12.0 | 13.4 | 4.9 | 8.3 | 12.1 | 10.3 | 12.0 | 10.9 | 15.3 | 20.6 |
| Investment in properties | 47.6 | 68.4 | 70.4 | 47.5 | 48.9 | 50.4 | 51.8 | 53.3 | 54.7 | 56.1 | 57.6 | 114.1 | 2.1 |
| Long-term investments (Bn. VND) | 1.6 | 0 | 0.11 | 1.5 | 0.11 | 0.15 | 5.4 | 3.3 | 3.0 | 7.5 | 7.1 | 7.7 | 6.8 |
| Other non-current assets | 0.44 | 2.6 | 0.40 | 0.58 | 0.90 | 2.2 | 9.2 | 19.9 | 16.2 | 15.8 | 7.9 | 8.9 | 9.3 |
| TOTAL ASSETS (Bn. VND) | 728.7 | 708.3 | 709.6 | 678.1 | 834.3 | 865.7 | 977.8 | 885.6 | 813.1 | 799.3 | 578.9 | 628.8 | 765.4 |
| LIABILITIES (Bn. VND) | 471.2 | 456.9 | 461.7 | 432.9 | 588.3 | 626.7 | 748.4 | 646.8 | 573.0 | 560.6 | 338.8 | 386.5 | 512.9 |
| Current liabilities (Bn. VND) | 471.0 | 456.7 | 461.5 | 432.6 | 587.9 | 626.5 | 748.1 | 646.5 | 567.5 | 517.0 | 295.2 | 342.9 | 476.4 |
| Long-term liabilities (Bn. VND) | 0.16 | 0.16 | 0.24 | 0.27 | 0.39 | 0.24 | 0.34 | 0.34 | 5.5 | 43.6 | 43.6 | 43.6 | 36.5 |
| OWNER'S EQUITY(Bn.VND) | 257.5 | 251.4 | 247.8 | 245.2 | 246.0 | 239.0 | 229.4 | 238.8 | 240.1 | 238.7 | 240.1 | 242.3 | 252.6 |
| Capital and reserves (Bn. VND) | 257.5 | 251.4 | 247.8 | 245.2 | 246.0 | 239.0 | 229.4 | 238.8 | 240.1 | 238.7 | 240.1 | 242.3 | 252.6 |
| Undistributed earnings (Bn. VND) | 67.4 | 61.3 | 57.7 | 55.1 | 55.9 | 48.9 | 39.3 | 48.7 | 50.0 | 52.3 | 53.7 | 55.9 | 66.2 |
| TOTAL RESOURCES (Bn. VND) | 728.7 | 708.3 | 709.6 | 678.1 | 834.3 | 865.7 | 977.8 | 885.6 | 813.1 | 799.3 | 578.9 | 628.8 | 765.4 |
| Prepayments to suppliers (Bn. VND) | 29.6 | 9.7 | 29.4 | 9.7 | 11.2 | 11.5 | 31.1 | 9.1 | 19.2 | 28.2 | 29.6 | 26.9 | 41.7 |
| Inventories, Net (Bn. VND) | 203.2 | 247.8 | 164.2 | 151.0 | 270.8 | 237.0 | 315.4 | 329.5 | 263.7 | 250.8 | 188.2 | 205.5 | 454.1 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.5 | 41.8 |
| Investment and development funds (Bn. VND) | 70.0 | 70.0 | 70.0 | 70.0 | 70.0 | 70.0 | 70.0 | 70.0 | 70.0 | 83.7 | 83.7 | 72.0 | 72.0 |
| Common shares (Bn. VND) | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 74.0 | 74.0 | 74.0 | 74.0 |
| Paid-in capital (Bn. VND) | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 120.0 | 74.0 | 74.0 | 74.0 | 74.0 |
| Long-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 0 |
| Advances from customers (Bn. VND) | 172.5 | 52.2 | 119.3 | 9.0 | 26.0 | 5.0 | 62.8 | 72.1 | 18.9 | 46.0 | 67.6 | 124.9 | 151.9 |
| Short-term borrowings (Bn. VND) | 105.2 | 142.2 | 101.8 | 84.7 | 116.4 | 134.7 | 158.0 | 132.8 | 126.9 | 97.3 | 0 | 7.4 | 75.0 |
| Long-term prepayments (Bn. VND) | 0.44 | 2.6 | 0.40 | 0.58 | 0.90 | 2.2 | 9.2 | 19.9 | 16.2 | 15.8 | 7.9 | 7.8 | 8.2 |
| Other long-term assets (Bn. VND) | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 6.8 | 6.8 | 6.8 | 11.8 | 11.8 | 12.4 | 14.3 |
| Other long-term receivables (Bn. VND) | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.21 | 0 | 0 |
| Long-term trade receivables (Bn. VND) | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.21 | 0 | 0 |
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) | 557.1 | 508.5 | 222.7 | 429.3 | 307.8 | 389.0 | 653.0 | 501.7 | 623.2 | 555.3 | 367.5 | 456.5 | 515.1 |
| Attribute to parent company (Bn. VND) | 6.1 | 3.6 | 2.6 | 2.5 | 6.9 | 9.6 | 5.5 | 15.8 | 15.2 | 12.8 | 11.9 | 11.7 | 19.1 |
| Attribute to parent company YoY (%) | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Financial Income | 0.97 | 0.79 | 0.29 | 0.15 | 6.5 | 1.8 | 7.2 | 8.1 | 0.84 | 0.92 | 4.1 | 3.2 | 1.3 |
| Interest Expenses | -8.1 | -10.2 | -9.4 | -12.1 | -12.4 | -13.3 | -11.6 | -10.5 | -10.9 | -3.0 | -0.06 | -2.2 | -8.3 |
| Sales | 557.1 | 508.5 | 222.7 | 429.3 | 307.8 | 389.0 | 653.0 | 501.7 | 623.2 | 555.3 | 367.5 | 456.5 | 515.1 |
| Net Sales | 557.1 | 508.5 | 222.7 | 429.3 | 307.8 | 389.0 | 653.0 | 501.7 | 623.2 | 555.3 | 367.5 | 456.5 | 515.1 |
| Cost of Sales | -515.8 | -477.6 | -206.0 | -404.6 | -290.0 | -381.1 | -621.0 | -461.1 | -560.2 | -514.6 | -342.5 | -420.2 | -455.5 |
| Gross Profit | 41.2 | 30.8 | 16.7 | 24.7 | 17.8 | 7.9 | 31.9 | 40.6 | 63.0 | 40.7 | 25.0 | 36.3 | 59.6 |
| Financial Expenses | -8.1 | -10.5 | -9.4 | -12.1 | -12.4 | -13.3 | -10.9 | -10.2 | -10.4 | -2.6 | -0.65 | -0.72 | -9.0 |
| Selling Expenses | 0 | -0.08 | -0.06 | -0.12 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | -4.6 | 0 |
| General & Admin Expenses | -23.6 | -12.3 | -1.3 | -12.1 | -2.8 | -49.9 | -30.4 | -43.7 | -41.3 | -25.8 | -12.5 | -21.3 | -25.7 |
| Operating Profit/Loss | 10.4 | 8.7 | 6.3 | 0.48 | 9.1 | -53.5 | -2.2 | -5.1 | 12.2 | 13.1 | 14.5 | 12.9 | 26.2 |
| Other income | 1,818 | 0.45 | 0.67 | 5.9 | 1.3 | 75.4 | 10.6 | 28.3 | 11.4 | 3.0 | 0.86 | 1.5 | 2.5 |
| Other Income/Expenses | -1.1 | -3.0 | -2.0 | -0.89 | -1.3 | -9.3 | -1.2 | -2.7 | -1.4 | 0 | -0.08 | -0.06 | -3.3 |
| Net other income/expenses | -1.1 | -2.6 | -1.4 | 5.0 | 0.03 | 66.1 | 9.4 | 25.6 | 10.1 | 3.0 | 0.78 | 1.5 | -0.78 |
| Profit before tax | 9.3 | 6.2 | 4.9 | 5.5 | 9.2 | 12.6 | 7.2 | 20.5 | 22.3 | 16.1 | 15.3 | 14.4 | 25.4 |
| Business income tax - current | -3.2 | -2.6 | -2.3 | -3.0 | -2.2 | -3.0 | -1.7 | -4.7 | -7.1 | -3.3 | -3.3 | -2.6 | -6.3 |
| Net Profit For the Year | 6.1 | 3.6 | 2.6 | 2.5 | 6.9 | 9.6 | 5.5 | 15.8 | 15.2 | 12.8 | 11.9 | 11.7 | 19.1 |
| Attributable to parent company | 6.1 | 3.6 | 2.6 | 2.5 | 6.9 | 9.6 | 5.5 | 15.8 | 15.2 | 12.8 | 11.9 | 11.7 | 19.1 |
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 | 9.3 | 6.2 | 4.9 | 5.5 | 9.2 | 12.6 | 7.2 | 20.5 | 22.3 | 16.1 | 15.3 | 14.4 | 25.4 |
| Depreciation and Amortisation | 2.8 | 2.6 | 2.7 | 2.8 | 3.6 | 4.8 | 5.9 | 6.2 | 6.4 | 4.5 | 54.8 | 10.2 | 8.4 |
| Provision for credit losses | 11.1 | -7.7 | -10.2 | -13.1 | -9.5 | 29.6 | 2.3 | -2.0 | 5.7 | 6.3 | -4.4 | 2.7 | 43.6 |
| Unrealized foreign exchange gain/loss | -443 | -1,366 | 0 | 0 | 71 | 62 | 33 | -278 | -242 | 0 | -2,436 | 0 | 0 |
| Profit/Loss from investing activities | -0.97 | -1.2 | -0.41 | -1.6 | -6.4 | -66.7 | -11.0 | -6.8 | -3.3 | -3.7 | -3.6 | -1.8 | -1.2 |
| Interest Expense | 8.1 | 10.2 | 9.4 | 12.1 | 12.4 | 13.3 | 11.6 | 10.5 | 10.9 | 3.0 | 0.06 | 2.2 | 8.3 |
| Operating profit before changes in working capital | 30.3 | 11.6 | 6.4 | 5.7 | 9.3 | -6.3 | 16.1 | 28.4 | 42.0 | 26.3 | 62.1 | 27.7 | 84.6 |
| Increase/Decrease in receivables | -59.9 | 106.1 | 3.0 | 34.7 | 91.3 | -2.8 | -143.8 | -37.3 | -26.9 | -167.0 | -55.0 | 18.6 | -27.7 |
| Increase/Decrease in inventories | 62.3 | -83.5 | -13.3 | 119.8 | -44.5 | 78.4 | 14.1 | -67.1 | -12.9 | -62.7 | 20.5 | 132.1 | 20.7 |
| Increase/Decrease in payables | 49.0 | -40.6 | 13.2 | -129.6 | -24.6 | -103.0 | 43.6 | 108.6 | -12.8 | 125.0 | -41.6 | -57.5 | 2.1 |
| Increase/Decrease in prepaid expenses | 2.1 | -2.2 | 0.18 | 0.60 | 1.0 | -0.70 | 10.5 | -3.9 | -0.52 | -8.1 | 0.24 | -5.3 | 3.0 |
| Interest paid | -7.9 | -10.3 | -10.9 | -9.3 | -9.2 | -13.2 | -11.9 | -11.5 | -9.1 | -2.7 | -0.06 | -2.2 | -8.3 |
| Business Income Tax paid | -2.6 | -6.6 | -1.4 | -2.2 | -0.60 | 0 | -3.4 | -4.3 | -7.5 | -3.0 | -2.1 | -4.5 | -7.6 |
| Other receipts from operating activities | 0 | 0 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | -2.8 | 0 | 3,300 |
| Other payments on operating activities | -0.43 | -0.50 | -0.74 | -0.92 | -0.35 | -0.11 | -1.1 | -6.6 | -3.8 | -4.0 | 0 | -3.6 | -5.9 |
| Net cash inflows/outflows from operating activities | 72.9 | -25.9 | -3.7 | 18.7 | 22.4 | -46.1 | -75.8 | 6.3 | -31.5 | -96.2 | -18.6 | 105.3 | 60.8 |
| Purchase of fixed assets | 0 | -0.84 | 0 | -0.28 | 0 | 0 | -0.51 | -6.4 | -3.0 | -4.0 | -0.53 | -0.34 | -0.04 |
| Proceeds from disposal of fixed assets | 1,818 | 0.41 | 0.12 | 1.5 | 0 | 65.8 | 3.8 | 3.3 | 2.5 | 2.8 | 0 | 1.1 | 0 |
| Loans granted, purchases of debt instruments (Bn. VND) | -26.8 | -22.6 | 0 | 0 | -0.30 | 0 | -1.4 | 0 | -0.05 | 0 | 0 | 0 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 17.6 | 0 | -6.8 | 0 | 0 | 0 | 436 | 0.05 | 0 | 0 | 0 | 0 | 0 |
| Investment in other entities | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from divestment in other entities | 0 | 0 | 0 | 0 | 0 | 3.9 | 0 | 0 | 5.0 | 0 | 1.2 | 2.0 | 0 |
| Gain on Dividend | 0.78 | 0.52 | 0.11 | 0.12 | 0.29 | 1.8 | 7.2 | 3.5 | 0.09 | 0.92 | 3.0 | 2.5 | 1.2 |
| Net Cash Flows from Investing Activities | -8.4 | -22.5 | -5.4 | 1.3 | -0.01 | 71.6 | 9.2 | 0.47 | 4.5 | -0.29 | 3.6 | 5.2 | 1.1 |
| Increase in charter captial | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.7 | 0 | 0 | 0 | 0 |
| Proceeds from borrowings | 265.1 | 293.5 | 95.1 | 132.4 | 217.8 | 232.8 | 300.5 | 184.9 | 314.4 | 190.9 | 0 | 84.2 | 146.6 |
| Repayment of borrowings | -302.0 | -253.2 | -77.9 | -164.1 | -236.1 | -256.1 | -231.2 | -187.1 | -284.8 | -93.7 | -7.4 | -151.9 | -183.0 |
| Dividends paid | -0.05 | 0 | 0 | 0 | 0 | 0 | -14.2 | -14.5 | -6.2 | -11.4 | -11.9 | -17.8 | -14.5 |
| Cash flows from financial activities | -37.0 | 40.3 | 17.1 | -31.7 | -18.3 | -23.3 | 55.0 | -16.7 | 27.1 | 85.9 | -19.3 | -85.4 | -50.9 |
| Net increase/decrease in cash and cash equivalents | 27.5 | -8.1 | 8.1 | -11.7 | 4.1 | 2.2 | -11.6 | -9.9 | 0.13 | -10.6 | -34.3 | 25.1 | 11.0 |
| Cash and cash equivalents | 0.43 | 8.6 | 0.47 | 12.1 | 8.0 | 5.8 | 17.4 | 27.3 | 31.0 | 41.6 | 75.9 | 50.7 | 39.7 |
| Foreign exchange differences Adjustment | 443 | 1,366 | 0 | 0 | -71 | -62 | -33 | 278 | 242 | 0 | 2,436 | 0 | 0 |
| Cash and Cash Equivalents at the end of period | 27.9 | 0.43 | 8.6 | 0.47 | 12.1 | 8.0 | 5.8 | 17.4 | 31.1 | 31.0 | 41.6 | 75.9 | 50.7 |