VVN Vietnam Industrial Construction Corporation

Tổng Công ty Cổ phần Xây dựng Công nghiệp Việt Nam

ANNUAL QUARTERLY
SOURCE KBS VCI 13-yr history · 2013–2025
2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Total Assets
4,505 bn VND
2021–2025
Revenue
4,014 bn VND
2021–2025
Net Profit
-622 bn VND
2021–2025
Equity
-2,752 bn VND
2021–2025
YOY GROWTH 2025 vs 2024
-4.8%
Assets Growth (%)
-30.7%
Equity Growth (%)
-9.0%
Revenue Growth (%)
-9.0%
Net Revenue Growth (%)
-33.0%
Net Profit Growth (%)
C
55/100
FINANCIAL HEALTH
profitability: 25/25 leverage: 25/25 margin: 0/25 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/VVN

KEY RATIOS (2025)
22.61
ROE (%)
Net Profit After Tax / Owner's Equity × 100
-13.81
ROA (%)
Net Profit After Tax / Total Assets × 100
1.81
Gross Margin (%)
Gross Profit / Revenue × 100
-15.49
Net Margin (%)
Net Profit After Tax / Revenue × 100
-2.64
Debt/Equity
Total Liabilities / Owner's Equity
-1.64
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
-15.49
DuPont: Net Margin (%)
0.89
DuPont: Asset Turnover
-1.64
DuPont: Eq. Multiplier
22.61
DuPont: ROE (%)

ROE = Net Margin × Asset Turnover × Equity Multiplier

📊 Analyst Consensus

No analyst coverage data available for VVN in the last 730 days.

Balance Sheet Bảng Cân Đối Kế Toán — 35 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) 2,664.2 2,703.2 2,397.2 2,293.1 2,392.9 2,681.8 2,515.9 2,679.5 2,854.8 3,001.7 3,134.8 3,254.4 3,450.4
Cash and cash equivalents (Bn. VND) 220.2 185.8 157.9 198.0 234.3 259.4 273.3 286.3 424.5 628.7 795.6 598.4 466.4
Short-term investments (Bn. VND) 28.1 11.1 9.6 10.4 23.5 44.5 2.8 27.5 128.2 111.2 13.3 0.84 12.0
Accounts receivable (Bn. VND) 1,426.2 1,429.2 1,320.8 1,164.2 1,270.8 1,394.2 1,327.5 1,397.4 1,434.2 1,361.8 1,328.7 1,118.7 1,424.7
Net Inventories 971.6 1,046.1 848.4 858.6 843.5 949.2 879.6 933.3 817.2 880.5 973.8 1,414.9 1,428.4
Other current assets 18.1 31.0 60.4 61.9 20.8 34.4 32.6 35.1 50.7 19.5 23.4 121.6 118.9
LONG-TERM ASSETS (Bn. VND) 1,841.2 2,031.1 2,238.4 2,540.0 2,741.9 2,896.2 3,139.8 3,371.9 3,433.5 3,550.7 3,639.5 4,061.6 4,282.5
Fixed assets (Bn. VND) 1,575.5 1,761.4 1,960.8 2,175.5 2,385.0 2,547.4 2,742.1 2,951.3 2,971.2 3,117.7 3,306.8 3,483.8 3,563.2
Investment in properties 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 0 0 0
Long-term investments (Bn. VND) 102.2 102.4 103.5 189.0 186.2 198.6 232.9 236.0 234.9 236.1 111.4 135.3 135.9
Other non-current assets 142.4 148.0 151.5 138.7 133.1 114.2 118.7 143.3 137.1 145.8 183.2 421.2 582.4
TOTAL ASSETS (Bn. VND) 4,505.4 4,734.3 4,635.5 4,833.1 5,134.8 5,578.0 5,655.7 6,051.4 6,288.3 6,552.4 6,774.3 7,316.0 7,732.9
LIABILITIES (Bn. VND) 7,257.0 6,838.9 6,251.7 5,984.7 5,940.2 6,298.4 6,160.6 6,444.3 6,327.8 6,458.5 7,122.5 7,337.4 7,560.7
Current liabilities (Bn. VND) 3,178.8 3,092.0 2,626.8 2,463.9 2,472.0 2,708.9 2,637.4 2,821.8 2,749.2 2,703.9 2,895.7 3,114.1 3,346.4
Long-term liabilities (Bn. VND) 4,078.3 3,746.8 3,624.9 3,520.8 3,468.2 3,589.5 3,523.2 3,622.5 3,578.6 3,754.6 4,226.8 4,223.3 4,214.3
OWNER'S EQUITY(Bn.VND) -2,751.6 -2,104.6 -1,616.2 -1,151.6 -805.3 -720.4 -504.9 -392.9 -39.5 93.9 -348.2 -21.4 -18.9
Capital and reserves (Bn. VND) -2,751.6 -2,104.6 -1,616.2 -1,151.6 -805.3 -720.4 -504.9 -392.9 -39.5 93.9 -348.2 -21.4 -18.9
Other Reserves 0 0 0 0 0 0 0 0 0 0 1.7 1.7 0
Undistributed earnings (Bn. VND) -3,598.4 -2,945.0 -2,453.8 -1,986.0 -1,660.1 -1,573.4 -1,354.3 -1,223.9 -872.2 -696.9 -1,139.5 -810.9 -598.8
MINORITY INTERESTS 225.1 221.6 220.5 219.0 241.6 245.1 242.5 225.6 238.2 222.0 224.4 207.5 0
TOTAL RESOURCES (Bn. VND) 4,505.4 4,734.3 4,635.5 4,833.1 5,134.8 5,578.0 5,655.7 6,051.4 6,288.3 6,552.4 6,774.3 7,316.0 7,732.9
Prepayments to suppliers (Bn. VND) 319.3 226.8 181.9 128.5 174.3 185.2 138.7 183.7 199.2 175.0 200.0 177.4 195.4
Short-term loans receivables (Bn. VND) 0 0 0 0 0 2.9 2.9 3.0 3.1 3.1 3.2 0 0
Inventories, Net (Bn. VND) 984.5 1,058.2 860.7 870.9 843.7 949.3 880.6 934.2 820.3 883.5 977.3 1,417.8 1,431.3
Other current assets (Bn. VND) 0 0 0 0 0 0 0 0 0 0 0 71.3 81.4
Investment and development funds (Bn. VND) 71.8 68.8 67.2 66.2 63.6 57.4 56.8 55.4 44.5 31.7 31.1 24.1 24.1
Common shares (Bn. VND) 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0
Paid-in capital (Bn. VND) 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0 550.0
Long-term borrowings (Bn. VND) 3,916.8 3,598.9 3,482.1 3,410.6 3,373.9 3,475.7 3,437.3 3,563.1 3,489.0 3,584.7 4,086.7 4,055.4 4,088.0
Advances from customers (Bn. VND) 478.4 327.3 266.0 220.2 190.4 286.7 223.8 384.4 299.7 282.7 421.2 622.4 642.9
Short-term borrowings (Bn. VND) 835.3 881.6 670.4 725.3 632.7 635.6 657.7 626.9 504.7 512.3 400.2 403.6 541.7
Long-term prepayments (Bn. VND) 142.3 147.6 151.5 138.4 133.1 112.3 118.4 143.3 137.0 145.7 183.1 411.6 575.1
Other long-term assets (Bn. VND) 40.0 40.0 40.0 40.0 40.0 40.0 45.0 45.0 43.1 44.6 35.8 36.8 38.5
Other long-term receivables (Bn. VND) 9.7 10.0 9.4 10.3 7.5 4.9 5.2 6.9 9.5 10.1 5.4 0 0.95
Long-term trade receivables (Bn. VND) 9.7 10.0 9.4 10.3 7.5 4.9 5.2 6.9 9.5 10.1 5.4 0 0.95
Income Statement Báo Cáo Kết Quả Kinh Doanh — 26 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) 4,014.5 4,412.9 2,875.7 2,653.0 4,291.1 4,612.3 4,369.8 3,397.8 4,284.9 5,134.7 6,114.9 6,063.1 4,910.3
Attribute to parent company (Bn. VND) -641.6 -485.0 -460.4 -313.3 -69.2 -208.6 -145.8 -331.2 -92.7 465.2 -383.1 -174.6 -227.4
Attribute to parent company YoY (%) -0 -0 -0 -0 0 -0 0 -0 -0 0 -0 0 0
Financial Income 2.9 2.2 3.2 49.8 119.5 5.7 36.0 9.8 23.9 637.3 148.7 182.6 23.4
Interest Expenses -224.5 -206.3 -196.0 -174.0 -164.8 -162.7 -154.9 -171.8 -150.8 -159.6 -286.9 -254.0 -299.1
Sales 4,014.5 4,412.9 2,875.7 2,653.0 4,291.1 4,612.3 4,369.8 3,397.8 4,284.9 5,134.7 6,114.9 6,063.1 4,910.3
Sales deductions -9.0 -12.3 -16.2 -14.8 -27.8 -42.1 -21.7 -3.6 -9.7 -19.1 -27.9 -19.0 -26.6
Net Sales 4,005.5 4,400.6 2,859.5 2,638.2 4,263.3 4,570.1 4,348.1 3,394.2 4,275.1 5,115.6 6,087.1 6,044.1 4,883.6
Cost of Sales -3,932.6 -4,404.4 -2,804.1 -2,571.7 -4,026.6 -4,222.3 -4,080.8 -3,238.8 -3,975.0 -4,760.8 -5,635.7 -5,621.8 -4,502.1
Gross Profit 72.8 -3.8 55.4 66.6 236.7 347.8 267.3 155.4 300.1 354.8 451.4 422.2 381.5
Financial Expenses -459.3 -238.3 -301.4 -224.3 -167.0 -264.8 -159.3 -330.2 -169.6 -215.2 -604.5 -424.6 -331.0
Gain/(loss) from joint ventures 2.7 1.8 1.2 -0.93 -0.77 2.3 5.9 4.7 6.8 7.5 5.7 5.8 0
Selling Expenses -27.4 -22.7 -23.3 -15.9 -28.3 -40.8 -36.7 -28.0 -38.1 -46.3 -46.4 -37.3 -34.2
General & Admin Expenses -223.3 -213.3 -195.3 -173.7 -187.2 -200.7 -226.4 -210.3 -232.5 -287.3 -299.2 -324.5 -281.8
Operating Profit/Loss -631.6 -474.0 -460.3 -298.4 -27.0 -150.5 -113.2 -398.5 -109.3 450.7 -344.3 -175.9 -242.1
Other income 38.2 33.0 35.5 29.4 23.3 39.1 67.7 112.4 97.7 106.1 41.4 77.8 46.8
Net income from associated companies 0 0 0 0 0 0 0 0 0 0 0 0 5.0
Other Income/Expenses -17.5 -16.4 -9.3 -15.1 -16.9 -42.3 -55.8 -15.6 -15.5 -18.6 -13.3 -27.5 -11.3
Net other income/expenses 20.6 16.7 26.3 14.3 6.4 -3.2 11.8 96.8 82.2 87.6 28.1 50.4 35.5
Profit before tax -610.9 -457.3 -434.0 -284.1 -20.6 -153.7 -101.4 -301.6 -27.1 538.3 -316.2 -125.5 -201.6
Business income tax - current -10.9 -10.4 -8.3 -9.8 -15.9 -21.7 -16.2 -17.1 -27.0 -31.8 -29.5 -20.3 -14.2
Business income tax - deferred -0.22 7,227 -0.38 -0.73 -2.3 1.2 -0.61 -0.02 -0.04 0.35 -0.60 -2.2 0.01
Net Profit For the Year -622.0 -467.7 -442.8 -294.7 -38.7 -174.2 -118.2 -318.7 -54.1 506.9 -346.3 -148.1 -215.8
Minority Interest 19.6 17.4 17.7 18.6 30.5 34.4 27.7 12.5 38.5 41.6 36.8 26.5 11.6
Attributable to parent company -641.6 -485.0 -460.4 -313.3 -69.2 -208.6 -145.8 -331.2 -92.7 465.2 -383.1 -174.6 -227.4
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 -610.9 -457.3 -434.0 -284.1 -20.6 -153.7 -101.4 -301.6 -27.1 538.3 -316.2 0 0
Depreciation and Amortisation 220.3 222.0 223.4 234.8 236.5 236.5 239.3 155.5 143.0 222.2 224.7 0 0
Provision for credit losses 14.5 18.2 22.1 20.9 -2.8 13.2 -18.6 -48.1 -8.1 24.7 18.9 0 0
Unrealized foreign exchange gain/loss 232.9 30.6 99.6 -46.5 -112.9 100.2 -9.7 153.9 0 -38.4 -263.9 0 0
Profit/Loss from investing activities -4.4 -2.6 -46.5 -11.8 -3.2 -10.1 -26.8 -10.5 -23.9 -53.6 -125.0 0 0
Interest Expense 224.5 206.3 195.9 174.0 181.7 162.7 154.9 171.8 150.8 -349.4 286.9 0 0
Operating profit before changes in working capital 77.0 17.2 60.3 82.5 278.6 348.9 237.8 121.1 234.8 343.9 -174.5 0 0
Increase/Decrease in receivables 10.4 -127.2 -199.6 109.1 107.9 -82.5 79.2 43.2 -60.1 -49.4 -112.3 0 0
Increase/Decrease in inventories 73.7 -197.6 10.2 -15.1 105.7 -67.6 66.8 -114.0 56.7 -0.90 411.1 0 0
Increase/Decrease in payables -276.9 266.0 194.4 -131.5 -249.5 121.8 -241.5 -157.3 -46.5 -105.2 123.1 0 0
Increase/Decrease in prepaid expenses 4.8 48.1 -15.4 -47.7 0.58 9.7 21.0 11.6 -29.4 -29.6 226.7 0 0
Interest paid -41.9 -57.4 -58.8 -62.4 -66.8 -98.5 -48.2 -171.8 -150.8 -97.8 -32.1 0 0
Business Income Tax paid -10.3 -7.9 -7.7 -16.9 -20.9 -17.6 -17.2 -22.7 -27.6 -33.0 -27.6 0 0
Other receipts from operating activities 0.05 0.53 2.7 5.8 2.2 0.61 3.3 0 1.4 1.2 1.4 0 0
Other payments on operating activities -11.4 -13.0 -12.1 -19.9 -15.6 -17.7 -14.0 -5.4 0 -26.6 -34.3 0 0
Net cash inflows/outflows from operating activities -174.5 -71.2 -26.1 -96.0 142.2 197.0 91.5 -295.3 -21.6 2.7 381.4 300.2 -58.2
Purchase of fixed assets -37.5 -23.0 -12.6 -17.4 -66.9 -35.0 -27.4 -139.4 -28.7 -64.8 -48.3 -48.3 -14.0
Proceeds from disposal of fixed assets 2.7 2.3 5.6 8.0 3.2 8.2 3.4 4.8 8.5 2.2 16.3 1.6 2.9
Loans granted, purchases of debt instruments (Bn. VND) -18.4 -1.8 -1.5 -12.2 -39.4 -63.0 -9.9 0 0 -160.3 -55.2 -20.1 -3.4
Collection of loans, proceeds from sales of debts instruments (Bn. VND) 1.4 0.30 2.3 34.5 60.4 21.4 32.2 104.4 0 62.3 44.1 22.0 4.8
Investment in other entities 0 0 0 0 0 0 -0.60 -1.9 0 -107.9 0 0 0
Proceeds from divestment in other entities 0 0 3.3 0 0 0 0 0 0 0.08 36.4 19.2 0
Gain on Dividend 3.3 3.7 3.8 21.9 24.8 8.8 9.3 9.2 -23.9 66.3 17.9 25.3 38.5
Net Cash Flows from Investing Activities -48.6 -18.6 0.88 34.8 -17.8 -59.6 7.1 -22.9 -44.1 -202.1 11.3 -0.41 28.8
Proceeds from borrowings 1,979.3 2,012.5 1,834.1 1,502.3 1,668.0 1,605.6 1,824.9 2,036.1 1,724.2 1,702.8 1,698.1 2,037.1 2,281.1
Repayment of borrowings -1,707.9 -1,864.4 -1,817.4 -1,436.4 -1,776.6 -1,730.5 -1,919.0 -1,839.9 -1,835.3 -1,637.0 -1,886.5 -2,198.0 -2,059.4
Finance lease principal payments -2.3 -2.3 -0.21 -1.6 -0.27 -1.1 0 0 0 -0.17 -0.90 -1.1 -1.0
Dividends paid -11.8 -28.2 -31.4 -39.3 -40.5 -25.2 -17.6 -16.3 -27.5 -33.1 -6.2 -6.0 -27.4
Cash flows from financial activities 257.4 117.7 -14.9 24.9 -149.4 -151.3 -111.7 179.9 -138.6 32.5 -195.5 -168.0 193.3
Net increase/decrease in cash and cash equivalents 34.4 27.9 -40.1 -36.3 -25.1 -13.9 -13.1 -138.3 -204.2 -166.8 197.1 131.8 163.8
Cash and cash equivalents 185.8 157.9 198.0 234.3 259.4 273.3 286.3 424.5 628.7 795.6 598.4 466.4 302.5
Foreign exchange differences Adjustment 5,742 5,428 4,504 1,294 -1,162 -175 0.11 0.06 0 585 0.08 0.17 0.03
Cash and Cash Equivalents at the end of period 220.2 185.8 157.9 198.0 234.3 259.4 273.3 286.3 424.5 628.7 795.6 598.4 466.4