VRG Viet Nam Rubber Industrial Zone and Urban Development Joint Stock Company
Công ty Cổ phần Phát triển Đô thị và Khu Công nghiệp Cao Su Việt Nam
Real Estate
UPCOM
Total Assets
400 bn VND
2021–2025
Revenue
31 bn VND
2021–2025
Net Profit
3 bn VND
2021–2025
Equity
258 bn VND
2021–2025
YOY GROWTH 2017 vs 2016
+1.4%
Assets Growth (%)
+1.3%
Equity Growth (%)
+374.4%
Revenue Growth (%)
+177.9%
Net Profit Growth (%)
B
70/100
FINANCIAL HEALTH
profitability: 5/25
leverage: 20/25
margin: 20/25
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/VRG
KEY RATIOS (2017)
1.26
ROE (%)
Net Profit After Tax / Owner's Equity × 100
0.81
ROA (%)
Net Profit After Tax / Total Assets × 100
12.55
Gross Margin (%)
Gross Profit / Revenue × 100
10.41
Net Margin (%)
Net Profit After Tax / Revenue × 100
0.55
Debt/Equity
Total Liabilities / Owner's Equity
1.55
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
10.41
DuPont: Net Margin (%)
0.08
DuPont: Asset Turnover
1.55
DuPont: Eq. Multiplier
1.26
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for VRG in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 30 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) | 333.4 | 405.2 | 583.7 | 259.1 | 222.6 | 266.5 | 319.4 | 93.2 | 78.1 | 74.2 | 121.0 | 115.3 | 38.8 |
| Cash and cash equivalents (Bn. VND) | 159.2 | 126.8 | 196.3 | 36.3 | 15.2 | 4.8 | 57.6 | 22.5 | 15.5 | 16.8 | 50.1 | 101.5 | 20.4 |
| Short-term investments (Bn. VND) | 0.02 | 150.0 | 220.0 | 55.0 | 154.0 | 231.8 | 229.0 | 33.0 | 41.0 | 45.0 | 63.0 | 0 | 0 |
| Accounts receivable (Bn. VND) | 146.2 | 103.5 | 166.5 | 167.1 | 46.5 | 23.9 | 29.5 | 33.3 | 18.9 | 11.9 | 7.4 | 1.1 | 0.98 |
| Net Inventories | 0.14 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 12.0 | 15.4 |
| Other current assets | 27.8 | 24.7 | 0.83 | 0.71 | 6.9 | 6.1 | 3.4 | 4.3 | 2.7 | 0.49 | 0.45 | 0.68 | 2.1 |
| LONG-TERM ASSETS (Bn. VND) | 606.7 | 623.4 | 586.2 | 440.8 | 397.4 | 387.1 | 353.1 | 352.7 | 321.9 | 320.1 | 263.1 | 238.2 | 238.7 |
| Fixed assets (Bn. VND) | 108.2 | 89.8 | 99.5 | 106.6 | 116.2 | 125.0 | 0.48 | 0.58 | 0.66 | 0 | 0.03 | 140.9 | 139.5 |
| Investment in properties | 231.2 | 87.9 | 90.6 | 93.2 | 95.9 | 98.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-term investments (Bn. VND) | 25.3 | 25.3 | 24.9 | 25.1 | 25.1 | 25.3 | 25.3 | 68.3 | 71.5 | 79.4 | 29.4 | 29.6 | 35.7 |
| Other non-current assets | 1.5 | 0.21 | 0.07 | 0.23 | 0.08 | 0.12 | 3,655 | 0.01 | 0.02 | 0.02 | 3.8 | 12.3 | 16.5 |
| TOTAL ASSETS (Bn. VND) | 940.1 | 1,028.5 | 1,169.9 | 699.9 | 620.0 | 653.7 | 672.5 | 445.9 | 400.0 | 394.3 | 384.1 | 353.4 | 277.5 |
| LIABILITIES (Bn. VND) | 590.0 | 621.2 | 711.9 | 380.5 | 349.7 | 377.2 | 385.0 | 186.0 | 142.0 | 139.6 | 125.2 | 88.2 | 15.5 |
| Current liabilities (Bn. VND) | 61.9 | 88.3 | 161.7 | 33.4 | 21.7 | 36.8 | 26.8 | 37.3 | 12.7 | 22.3 | 17.6 | 19.0 | 15.5 |
| Long-term liabilities (Bn. VND) | 528.1 | 532.9 | 550.2 | 347.0 | 328.0 | 340.4 | 358.2 | 148.7 | 129.3 | 117.3 | 107.7 | 69.2 | 0 |
| OWNER'S EQUITY(Bn.VND) | 350.1 | 407.3 | 458.0 | 319.4 | 270.3 | 276.5 | 287.5 | 259.9 | 258.0 | 254.7 | 258.9 | 265.2 | 262.0 |
| Capital and reserves (Bn. VND) | 350.1 | 407.3 | 458.0 | 319.4 | 270.3 | 276.5 | 287.5 | 259.9 | 258.0 | 254.7 | 258.9 | 265.2 | 262.0 |
| Undistributed earnings (Bn. VND) | 68.4 | 131.5 | 189.7 | 53.8 | 4.9 | 12.3 | 24.8 | -2.8 | -4.8 | -8.0 | -3.8 | 2.1 | -1.2 |
| TOTAL RESOURCES (Bn. VND) | 940.1 | 1,028.5 | 1,169.9 | 699.9 | 620.0 | 653.7 | 672.5 | 445.9 | 400.0 | 394.3 | 384.1 | 353.4 | 277.5 |
| Prepayments to suppliers (Bn. VND) | 21.3 | 30.0 | 30.5 | 55.2 | 23.8 | 0.26 | 12.9 | 17.0 | 5.1 | 4.9 | 0 | 0 | 0.14 |
| Inventories, Net (Bn. VND) | 0.14 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 12.0 | 15.4 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 9,000 |
| Investment and development funds (Bn. VND) | 20.6 | 14.7 | 7.2 | 4.5 | 4.3 | 3.1 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 0.22 | 0.22 |
| Common shares (Bn. VND) | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 |
| Paid-in capital (Bn. VND) | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 | 258.9 |
| Advances from customers (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0.10 | 0.05 | 0 | 0 | 16.9 | 11.1 | 11.1 | 11.1 |
| Long-term prepayments (Bn. VND) | 1.5 | 0.21 | 0.07 | 0.23 | 0.08 | 0.12 | 3,655 | 0.01 | 0.02 | 0.02 | 3.6 | 12.1 | 16.3 |
| Other long-term assets (Bn. VND) | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 27.9 | 27.9 | 28.5 | 30.0 | 30.0 | 30.0 | 38.8 |
| Other long-term receivables (Bn. VND) | 77.0 | 89.9 | 89.8 | 80.9 | 80.9 | 80.9 | 80.8 | 80.7 | 80.7 | 84.1 | 74.8 | 55.3 | 47.0 |
| Long-term trade receivables (Bn. VND) | 77.0 | 89.9 | 89.8 | 80.9 | 80.9 | 80.9 | 80.8 | 80.7 | 80.7 | 84.1 | 74.8 | 55.3 | 47.0 |
Income Statement Báo Cáo Kết Quả Kinh Doanh — 20 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) | 133.9 | 113.6 | 548.8 | 122.8 | 17.8 | 21.8 | 54.5 | 7.0 | 31.3 | 6.6 | 8.5 | 6.9 | 0 |
| Attribute to parent company (Bn. VND) | 36.0 | 58.7 | 186.6 | 49.9 | 4.3 | 11.1 | 27.6 | 1.9 | 3.3 | -4.2 | -1.5 | 3.3 | -1.6 |
| Attribute to parent company YoY (%) | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 |
| Financial Income | 4.0 | 9.0 | 2.7 | 6.4 | 9.3 | 15.3 | 16.7 | 7.1 | 5.9 | 4.7 | 5.4 | 7.5 | 1.5 |
| Sales | 133.9 | 113.6 | 548.8 | 122.8 | 17.8 | 21.8 | 54.5 | 7.0 | 31.3 | 6.6 | 8.5 | 6.9 | 0 |
| Net Sales | 133.9 | 113.6 | 548.8 | 122.8 | 17.8 | 21.8 | 54.5 | 7.0 | 31.3 | 6.6 | 8.5 | 6.9 | 0 |
| Cost of Sales | -51.1 | -8.5 | -227.6 | -41.9 | -9.6 | -11.1 | -25.4 | -4.8 | -27.3 | -10.5 | -11.0 | -9.2 | 0 |
| Gross Profit | 82.8 | 105.1 | 321.2 | 80.9 | 8.3 | 10.7 | 29.0 | 2.2 | 3.9 | -3.9 | -2.5 | -2.3 | 0 |
| Financial Expenses | -0.16 | -0.82 | -0.86 | 0.02 | -0.23 | -2,695 | 0 | 0.34 | -1.5 | -0.98 | -0.27 | 2.7 | 0.73 |
| Selling Expenses | -4.2 | -2.7 | -22.8 | -3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Admin Expenses | -36.2 | -28.0 | -60.2 | -21.1 | -11.6 | -12.7 | -11.0 | -7.7 | -5.1 | -4.2 | -4.1 | -4.2 | -3.9 |
| Operating Profit/Loss | 46.3 | 82.5 | 240.0 | 62.9 | 5.7 | 13.2 | 34.8 | 1.9 | 3.3 | -4.3 | -1.5 | 3.7 | -1.7 |
| Other income | 5,400 | 6,000 | 8,470 | 9,600 | 9,300 | 0.02 | 0.03 | 7,200 | 989 | 0.10 | 0 | 0 | 0.12 |
| Other Income/Expenses | -0.22 | -0.77 | -0.56 | -0.03 | -0.56 | -0.22 | -0.10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net other income/expenses | -0.22 | -0.77 | -0.55 | -0.02 | -0.55 | -0.20 | -0.07 | 7,200 | 989 | 0.10 | 0 | 0 | 0.12 |
| Profit before tax | 46.0 | 81.8 | 239.4 | 62.9 | 5.2 | 13.0 | 34.7 | 1.9 | 3.3 | -4.2 | -1.5 | 3.7 | -1.6 |
| Business income tax - current | -10.1 | -23.1 | -52.8 | -13.0 | -0.84 | -2.0 | -7.1 | 0 | 0 | 0 | 0 | -0.44 | 0 |
| Net Profit For the Year | 36.0 | 58.7 | 186.6 | 49.9 | 4.3 | 11.1 | 27.6 | 1.9 | 3.3 | -4.2 | -1.5 | 3.3 | -1.6 |
| Attributable to parent company | 36.0 | 58.7 | 186.6 | 49.9 | 4.3 | 11.1 | 27.6 | 1.9 | 3.3 | -4.2 | -1.5 | 3.3 | -1.6 |
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 17 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Depreciation and Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.06 |
| Net cash inflows/outflows from operating activities | -3.7 | 6.6 | 495.8 | -28.6 | -62.6 | -8.0 | 218.4 | 36.4 | 7.0 | 0.90 | 8.6 | 77.8 | -5.6 |
| Purchase of fixed assets | -27.3 | -59.1 | -128.1 | -56.2 | -6.6 | -42.3 | -42.4 | -46.0 | -25.9 | -5.1 | -1.9 | -0.45 | -0.53 |
| Loans granted, purchases of debt instruments (Bn. VND) | 0 | 0 | -220.0 | -51.6 | -74.0 | -145.0 | -296.0 | -20.0 | -23.0 | -138.5 | -190.0 | -48.5 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 150.0 | 70.0 | 55.0 | 150.5 | 151.8 | 145.0 | 143.0 | 31.0 | 32.0 | 105.5 | 127.0 | 48.5 | 0 |
| Proceeds from divestment in other entities | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0.43 | 1.4 | 0 | 4.8 | 0 | 0 |
| Gain on Dividend | 4.1 | 9.2 | 3.1 | 7.5 | 11.9 | 17.3 | 12.1 | 5.3 | 7.2 | 3.9 | 4.9 | 3.7 | 1.5 |
| Net Cash Flows from Investing Activities | 126.9 | 20.1 | -290.0 | 50.3 | 83.0 | -25.0 | -183.3 | -29.3 | -8.2 | -34.3 | -55.2 | 3.3 | 0.96 |
| Increase in charter captial | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from borrowings | 0 | 0 | 0 | 24.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of borrowings | 0 | 0 | 0 | -24.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends paid | -90.8 | -96.2 | -45.8 | -0.53 | -10.1 | -19.8 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.11 |
| Cash flows from financial activities | -90.8 | -96.2 | -45.8 | -0.53 | -10.0 | -19.8 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.11 |
| Net increase/decrease in cash and cash equivalents | 32.4 | -69.5 | 160.0 | 21.1 | 10.4 | -52.8 | 35.1 | 7.2 | -1.2 | -33.4 | -46.6 | 81.1 | -4.8 |
| Cash and cash equivalents | 126.8 | 196.3 | 36.3 | 15.2 | 4.8 | 57.6 | 22.5 | 15.5 | 16.8 | 50.1 | 96.7 | 20.4 | 25.2 |
| Foreign exchange differences Adjustment | 901 | 675 | 0 | 0 | 0 | -295 | 0 | -0.21 | 0 | 0 | 0 | 0 | 0 |
| Cash and Cash Equivalents at the end of period | 159.2 | 126.8 | 196.3 | 36.3 | 15.2 | 4.8 | 57.6 | 22.5 | 15.5 | 16.8 | 50.1 | 101.5 | 20.4 |