VLB Bien Hoa Building Materials Production and Construction Joint Stock Company
Công ty Cổ phần Xây dựng và Sản xuất Vật liệu Xây dựng Biên Hòa
Construction & Materials
UPCOM
Total Assets
908 bn VND
2021–2025
Revenue
1,110 bn VND
2021–2025
Net Profit
182 bn VND
2021–2025
Equity
711 bn VND
2021–2025
YOY GROWTH 2020 vs 2019
+8.1%
Assets Growth (%)
+10.4%
Equity Growth (%)
-1.9%
Revenue Growth (%)
-1.9%
Net Revenue Growth (%)
+39.0%
Net Profit Growth (%)
A
80/100
FINANCIAL HEALTH
profitability: 25/25
leverage: 25/25
margin: 25/25
growth: 5/25
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/VLB
KEY RATIOS (2020)
25.58
ROE (%)
Net Profit After Tax / Owner's Equity × 100
20.03
ROA (%)
Net Profit After Tax / Total Assets × 100
26.34
Gross Margin (%)
Gross Profit / Revenue × 100
16.38
Net Margin (%)
Net Profit After Tax / Revenue × 100
0.28
Debt/Equity
Total Liabilities / Owner's Equity
1.28
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
16.38
DuPont: Net Margin (%)
1.22
DuPont: Asset Turnover
1.28
DuPont: Eq. Multiplier
25.58
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for VLB in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 31 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) | 796.6 | 697.7 | 496.3 | 369.8 | 503.8 | 509.9 | 416.4 | 360.1 | 272.5 | 339.3 | 250.6 | 206.0 | 226.2 |
| Cash and cash equivalents (Bn. VND) | 92.4 | 84.6 | 33.2 | 185.2 | 376.4 | 321.5 | 209.9 | 248.2 | 115.8 | 240.0 | 120.8 | 72.7 | 35.2 |
| Short-term investments (Bn. VND) | 652.0 | 550.5 | 375.0 | 75.0 | 50.0 | 120.0 | 92.0 | 40.0 | 96.0 | 0 | 0 | 0 | 0 |
| Accounts receivable (Bn. VND) | 20.7 | 21.3 | 38.5 | 37.3 | 36.5 | 28.1 | 78.1 | 40.1 | 23.6 | 18.4 | 18.7 | 16.7 | 22.8 |
| Net Inventories | 18.8 | 41.3 | 38.6 | 28.1 | 27.9 | 39.8 | 36.1 | 28.8 | 26.1 | 79.2 | 103.7 | 112.6 | 164.3 |
| Other current assets | 12.7 | 4,035 | 11.0 | 44.2 | 13.1 | 0.63 | 0.31 | 3.0 | 10.9 | 1.7 | 7.4 | 4.0 | 3.9 |
| LONG-TERM ASSETS (Bn. VND) | 372.9 | 300.8 | 327.8 | 345.0 | 361.8 | 398.1 | 423.9 | 394.7 | 420.8 | 411.4 | 435.7 | 402.4 | 401.7 |
| Fixed assets (Bn. VND) | 45.2 | 43.8 | 58.1 | 63.9 | 67.6 | 93.6 | 120.9 | 159.0 | 154.6 | 180.2 | 177.9 | 159.2 | 184.5 |
| Long-term investments (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.0 | 20.0 | 20.0 | 20.0 |
| Other non-current assets | 294.1 | 224.2 | 238.1 | 250.3 | 264.3 | 275.6 | 275.5 | 209.3 | 228.4 | 188.4 | 212.3 | 223.2 | 197.1 |
| TOTAL ASSETS (Bn. VND) | 1,169.6 | 998.5 | 824.1 | 714.9 | 865.6 | 908.0 | 840.3 | 754.8 | 693.2 | 750.7 | 686.3 | 608.5 | 627.8 |
| LIABILITIES (Bn. VND) | 465.1 | 341.3 | 216.7 | 185.4 | 189.6 | 197.2 | 196.4 | 156.9 | 155.6 | 162.6 | 202.4 | 178.9 | 183.0 |
| Current liabilities (Bn. VND) | 450.4 | 329.5 | 216.7 | 185.4 | 189.6 | 197.2 | 196.4 | 156.9 | 155.6 | 162.6 | 202.4 | 163.9 | 179.7 |
| Long-term liabilities (Bn. VND) | 14.6 | 11.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.0 | 3.3 |
| OWNER'S EQUITY(Bn.VND) | 704.5 | 657.2 | 607.4 | 529.5 | 676.1 | 710.8 | 643.9 | 598.0 | 537.6 | 588.1 | 483.9 | 429.6 | 444.8 |
| Capital and reserves (Bn. VND) | 704.5 | 657.2 | 607.4 | 529.5 | 676.1 | 710.8 | 643.9 | 598.0 | 537.6 | 588.1 | 483.9 | 429.6 | 444.8 |
| Undistributed earnings (Bn. VND) | 89.0 | 71.9 | 43.9 | -22.5 | 120.2 | 170.6 | 121.5 | 87.8 | 31.9 | 104.2 | 22.2 | 0 | 0 |
| TOTAL RESOURCES (Bn. VND) | 1,169.6 | 998.5 | 824.1 | 714.9 | 865.6 | 908.0 | 840.3 | 754.8 | 693.2 | 750.7 | 686.3 | 608.5 | 627.8 |
| Prepayments to suppliers (Bn. VND) | 3.3 | 2.2 | 2.4 | 3.1 | 1.8 | 0.90 | 2.3 | 12.6 | 2.2 | 2.0 | 0.84 | 2.8 | 4.2 |
| Inventories, Net (Bn. VND) | 18.8 | 41.3 | 38.8 | 28.2 | 28.0 | 39.9 | 37.4 | 29.0 | 26.3 | 79.2 | 103.7 | 112.6 | 168.2 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 0.15 |
| Investment and development funds (Bn. VND) | 129.0 | 98.8 | 77.0 | 65.0 | 68.5 | 52.3 | 34.2 | 20.7 | 49.9 | 27.6 | 4.6 | 27.0 | 0 |
| Common shares (Bn. VND) | 469.2 | 469.2 | 469.2 | 470.0 | 470.0 | 470.0 | 470.0 | 470.0 | 450.0 | 450.0 | 450.0 | 367.3 | 367.0 |
| Paid-in capital (Bn. VND) | 469.2 | 469.2 | 469.2 | 470.0 | 470.0 | 470.0 | 470.0 | 470.0 | 450.0 | 450.0 | 450.0 | 367.3 | 367.0 |
| Long-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.0 | 3.3 |
| Advances from customers (Bn. VND) | 37.1 | 17.1 | 13.8 | 14.3 | 11.9 | 16.2 | 13.3 | 29.2 | 13.0 | 11.8 | 11.2 | 9.0 | 7.3 |
| Short-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 31.5 | 25.8 | 82.1 |
| Long-term prepayments (Bn. VND) | 289.0 | 218.7 | 234.2 | 245.0 | 257.7 | 264.3 | 251.4 | 176.3 | 183.0 | 188.4 | 212.3 | 201.4 | 179.1 |
| Other long-term assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.0 | 20.0 | 20.0 | 20.0 |
| Other long-term receivables (Bn. VND) | 33.6 | 32.6 | 31.7 | 30.7 | 29.8 | 28.9 | 27.5 | 26.4 | 25.3 | 22.8 | 25.5 | 0 | 0 |
| Long-term trade receivables (Bn. VND) | 33.6 | 32.6 | 31.7 | 30.7 | 29.8 | 28.9 | 27.5 | 26.4 | 25.3 | 22.8 | 25.5 | 0 | 0 |
Income Statement Báo Cáo Kết Quả Kinh Doanh — 23 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) | 1,455.8 | 1,303.7 | 1,003.2 | 1,274.6 | 942.0 | 1,110.2 | 1,131.8 | 978.2 | 986.1 | 1,029.3 | 914.2 | 843.2 | 522.9 |
| Attribute to parent company (Bn. VND) | 301.4 | 218.0 | 142.5 | -23.3 | 161.2 | 181.8 | 130.8 | 141.8 | 149.0 | 153.4 | 102.1 | 90.1 | 11.4 |
| Attribute to parent company YoY (%) | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Financial Income | 30.7 | 19.9 | 19.6 | 12.2 | 14.7 | 15.8 | 14.4 | 15.0 | 13.0 | 9.0 | 1.5 | 0.95 | 2.4 |
| Interest Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -0.29 | -2.3 | -3.3 | -12.2 |
| Sales | 1,455.8 | 1,303.7 | 1,003.2 | 1,274.6 | 942.0 | 1,110.2 | 1,131.8 | 978.2 | 986.1 | 1,029.3 | 914.2 | 843.2 | 522.9 |
| Sales deductions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,117 | -0.06 | -0.02 | -0.03 | -0.12 |
| Net Sales | 1,455.8 | 1,303.7 | 1,003.2 | 1,274.6 | 942.0 | 1,110.2 | 1,131.8 | 978.2 | 986.1 | 1,029.3 | 914.1 | 843.2 | 522.8 |
| Cost of Sales | -1,030.0 | -952.2 | -791.1 | -972.9 | -696.9 | -817.7 | -913.8 | -761.3 | -734.8 | -771.2 | -726.8 | -701.7 | -452.2 |
| Gross Profit | 425.8 | 351.6 | 212.1 | 301.7 | 245.1 | 292.4 | 217.9 | 216.9 | 251.3 | 258.0 | 187.3 | 141.4 | 70.6 |
| Financial Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -0.29 | -2.3 | -3.3 | -12.2 |
| Selling Expenses | -14.6 | -11.2 | -13.7 | -18.5 | -18.5 | -23.8 | -14.7 | -15.0 | -24.1 | -20.6 | -14.2 | -12.4 | -7.8 |
| General & Admin Expenses | -79.8 | -76.2 | -61.3 | -59.3 | -50.4 | -58.0 | -54.2 | -43.0 | -55.7 | -57.4 | -44.8 | -35.3 | -41.8 |
| Operating Profit/Loss | 362.0 | 284.0 | 156.8 | 236.2 | 190.9 | 226.4 | 163.4 | 173.9 | 184.4 | 188.7 | 127.5 | 91.4 | 11.3 |
| Other income | 15.4 | 2.8 | 17.3 | 11.6 | 12.1 | 1.1 | 1.6 | 5.4 | 3.5 | 2.6 | 3.9 | 31.4 | 9.4 |
| Other Income/Expenses | -0.37 | -11.6 | -1.1 | -271.0 | -1.3 | -0.08 | -0.78 | -1.7 | -1.8 | -0.52 | -0.43 | -7.3 | -5.5 |
| Net other income/expenses | 15.0 | -8.7 | 16.2 | -259.4 | 10.8 | 1.0 | 0.81 | 3.7 | 1.7 | 2.1 | 3.5 | 24.1 | 4.0 |
| Profit before tax | 377.0 | 275.3 | 173.0 | -23.3 | 201.7 | 227.4 | 164.2 | 177.6 | 186.1 | 190.8 | 131.0 | 115.6 | 15.3 |
| Business income tax - current | -76.1 | -59.7 | -30.5 | 0 | -40.5 | -45.6 | -33.4 | -35.9 | -37.1 | -37.5 | -28.8 | -25.4 | -3.8 |
| Business income tax - deferred | 0.57 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit For the Year | 301.4 | 218.0 | 142.5 | -23.3 | 161.2 | 181.8 | 130.8 | 141.8 | 149.0 | 153.4 | 102.1 | 90.1 | 11.4 |
| Attributable to parent company | 301.4 | 218.0 | 142.5 | -23.3 | 161.2 | 181.8 | 130.8 | 141.8 | 149.0 | 153.4 | 102.1 | 90.1 | 11.4 |
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 | 377.0 | 275.3 | 173.0 | -23.3 | 201.7 | 227.4 | 164.2 | 177.6 | 186.1 | 0 | 0 | 115.6 | 15.3 |
| Depreciation and Amortisation | 10.6 | 17.1 | 22.2 | 24.1 | 25.9 | 28.9 | 38.6 | 42.2 | 39.9 | 42.2 | 0 | 18.8 | 15.5 |
| Provision for credit losses | 2.8 | 11.6 | 0.12 | -0.05 | 0.07 | -1.1 | 1.0 | -0.02 | 0.22 | 0 | 0 | -3.9 | -7.4 |
| Profit/Loss from investing activities | -31.5 | -21.1 | -23.8 | -12.2 | -15.8 | -15.8 | -13.8 | -15.8 | -12.7 | 0 | 0 | -8.3 | -4.2 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0 | 3.3 | 12.2 |
| Operating profit before changes in working capital | 359.0 | 282.8 | 171.5 | -11.4 | 211.9 | 239.5 | 190.0 | 204.1 | 213.7 | 0 | 0 | 125.4 | 31.2 |
| Increase/Decrease in receivables | -11.9 | 29.9 | 36.0 | -32.8 | -22.2 | 48.8 | -33.7 | -9.7 | -15.8 | 0 | 0 | 5.9 | -1.9 |
| Increase/Decrease in inventories | 24.3 | -1.6 | -9.2 | 1.1 | 16.5 | 10.2 | 0.68 | 9.6 | 7.5 | 0 | 0 | 55.6 | 84.7 |
| Increase/Decrease in payables | 31.9 | 28.9 | -58.1 | 15.3 | -16.8 | -16.0 | 52.1 | 10.8 | -25.6 | 0 | 0 | 13.6 | 11.3 |
| Increase/Decrease in prepaid expenses | -70.9 | 15.6 | 11.2 | 12.8 | 6.5 | -12.9 | -73.4 | 6.7 | 5.4 | 0 | 0 | -22.3 | -2.8 |
| Interest paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0 | 0 | -3.3 | -13.1 |
| Business Income Tax paid | -68.2 | -46.2 | 0 | -31.1 | -44.1 | -38.0 | -28.4 | -33.4 | -47.1 | 0 | 0 | -19.6 | -2.4 |
| Other receipts from operating activities | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 | 0.03 | 0.09 | 0.04 | 0.09 | 0 | 0 | 0.22 | 0.35 |
| Other payments on operating activities | -10.6 | -9.1 | -5.7 | -17.8 | -12.3 | -11.7 | -34.1 | -45.4 | -11.9 | 0 | 0 | -58.4 | -22.6 |
| Net cash inflows/outflows from operating activities | 253.7 | 300.4 | 145.7 | -63.9 | 139.5 | 219.9 | 73.2 | 142.6 | 126.2 | 181.4 | -9.8 | 97.2 | 84.8 |
| Purchase of fixed assets | -12.0 | -3.6 | -16.4 | -20.5 | 0 | -1.6 | -1.0 | -34.4 | -27.8 | -40.4 | -12.6 | -25.5 | -8.9 |
| Proceeds from disposal of fixed assets | 1.1 | 1.8 | 4.2 | 0 | 1.1 | 0 | 0 | 1.5 | 0.62 | 0.29 | 1,941 | 9.6 | 5.2 |
| Loans granted, purchases of debt instruments (Bn. VND) | -1,288.5 | -960.5 | -660.0 | -105.0 | -198.0 | -298.0 | -102.0 | -68.0 | -96.0 | 0 | 0 | 0 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 1,187.0 | 785.0 | 360.0 | 80.0 | 268.0 | 270.0 | 50.0 | 124.0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from divestment in other entities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.0 | 0 | 2,940 | 0 | 0 |
| Gain on Dividend | 30.1 | 17.1 | 14.9 | 12.1 | 15.2 | 15.4 | 12.9 | 15.1 | 11.8 | 9.0 | 1.1 | 0.68 | 2.0 |
| Net Cash Flows from Investing Activities | -82.3 | -160.2 | -297.2 | -33.4 | 86.3 | -14.2 | -40.1 | 38.2 | -91.3 | -31.1 | -11.5 | -15.2 | -1.7 |
| Increase in charter captial | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.2 | 0 | 0 | 78.7 | 0 | 0 |
| Payments for share repurchases | 0 | 0 | -0.51 | -0.39 | -0.43 | -0.44 | -1.2 | -0.52 | -0.55 | -0.76 | 0 | 0 | 0 |
| Proceeds from borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.2 | 10.5 | 79.2 | 57.1 | 30.3 |
| Repayment of borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.4 | -40.8 | -88.5 | -101.7 | -101.2 |
| Dividends paid | -163.5 | -88.8 | 0 | -93.5 | -170.5 | -93.6 | -70.3 | -82.1 | -157.3 | 0 | 0 | 0 | 0 |
| Cash flows from financial activities | -163.5 | -88.8 | -0.51 | -93.9 | -170.9 | -94.1 | -71.5 | -48.4 | -159.0 | -31.1 | 69.5 | -44.6 | -70.9 |
| Net increase/decrease in cash and cash equivalents | 7.8 | 51.4 | -152.0 | -191.2 | 54.9 | 111.6 | -38.3 | 132.4 | -124.2 | 119.2 | 48.2 | 37.4 | 12.3 |
| Cash and cash equivalents | 84.6 | 33.2 | 185.2 | 376.4 | 321.5 | 209.9 | 248.2 | 115.8 | 240.0 | 120.8 | 72.7 | 35.2 | 22.9 |
| Cash and Cash Equivalents at the end of period | 92.4 | 84.6 | 33.2 | 185.2 | 376.4 | 321.5 | 209.9 | 248.2 | 115.8 | 240.0 | 120.8 | 72.7 | 35.2 |