WSB Western - Sai Gon Beer Joint Stock Company
Công ty Cổ phần Bia Sài Gòn - Miền Tây
Food & Beverage
UPCOM
Total Assets
823 bn VND
2021–2025
Revenue
927 bn VND
2021–2025
Net Profit
121 bn VND
2021–2025
Equity
542 bn VND
2021–2025
YOY GROWTH 2017 vs 2016
-10.7%
Assets Growth (%)
+9.8%
Equity Growth (%)
+2.6%
Revenue Growth (%)
+10.8%
Net Profit Growth (%)
B
77/100
FINANCIAL HEALTH
profitability: 25/25
leverage: 20/25
margin: 20/25
growth: 12/25
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/WSB
KEY RATIOS (2017)
22.38
ROE (%)
Net Profit After Tax / Owner's Equity × 100
14.75
ROA (%)
Net Profit After Tax / Total Assets × 100
17.59
Gross Margin (%)
Gross Profit / Revenue × 100
13.09
Net Margin (%)
Net Profit After Tax / Revenue × 100
0.52
Debt/Equity
Total Liabilities / Owner's Equity
1.52
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
13.09
DuPont: Net Margin (%)
1.13
DuPont: Asset Turnover
1.52
DuPont: Eq. Multiplier
22.38
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for WSB 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) | 577.7 | 558.2 | 446.1 | 364.0 | 294.4 | 254.2 | 290.4 | 140.8 | 76.2 | 116.5 | 264.6 | 327.8 | 261.2 |
| Cash and cash equivalents (Bn. VND) | 83.8 | 69.8 | 61.4 | 71.8 | 89.7 | 64.3 | 58.9 | 23.7 | 0.73 | 18.9 | 1.3 | 143.1 | 82.6 |
| Short-term investments (Bn. VND) | 315.4 | 329.2 | 251.2 | 174.1 | 140.4 | 109.6 | 129.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts receivable (Bn. VND) | 116.1 | 73.3 | 55.0 | 22.3 | 9.3 | 16.6 | 19.9 | 42.4 | 16.5 | 30.7 | 201.2 | 84.2 | 71.3 |
| Net Inventories | 61.4 | 85.1 | 77.5 | 94.8 | 54.1 | 63.5 | 82.0 | 73.4 | 58.3 | 66.4 | 61.5 | 98.1 | 84.5 |
| Other current assets | 0.91 | 0.88 | 1.00 | 0.92 | 0.81 | 0.10 | 0.04 | 1.3 | 0.61 | 0.55 | 0.62 | 2.4 | 22.9 |
| LONG-TERM ASSETS (Bn. VND) | 358.6 | 365.4 | 469.6 | 484.4 | 564.9 | 582.9 | 642.9 | 692.1 | 746.4 | 805.0 | 853.2 | 874.9 | 608.7 |
| Fixed assets (Bn. VND) | 234.4 | 278.6 | 341.6 | 405.6 | 443.5 | 507.8 | 557.7 | 617.1 | 670.3 | 721.8 | 761.3 | 798.6 | 525.5 |
| Investment in properties | 2.0 | 2.1 | 2.3 | 3.0 | 3.7 | 5.0 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-term investments (Bn. VND) | 86.2 | 51.3 | 90.7 | 55.1 | 84.1 | 53.9 | 55.5 | 54.8 | 55.9 | 52.1 | 52.7 | 55.8 | 52.4 |
| Other non-current assets | 20.4 | 19.7 | 21.5 | 19.6 | 20.3 | 15.6 | 15.7 | 20.3 | 19.9 | 29.4 | 38.9 | 20.4 | 30.8 |
| TOTAL ASSETS (Bn. VND) | 936.3 | 923.5 | 915.7 | 848.3 | 859.3 | 837.2 | 933.3 | 832.9 | 822.5 | 921.5 | 1,117.8 | 1,202.6 | 869.9 |
| LIABILITIES (Bn. VND) | 151.2 | 155.7 | 152.2 | 130.9 | 163.5 | 164.7 | 288.7 | 303.5 | 280.4 | 427.6 | 657.9 | 785.6 | 497.3 |
| Current liabilities (Bn. VND) | 145.5 | 149.8 | 145.5 | 124.5 | 157.0 | 157.6 | 281.9 | 296.4 | 276.4 | 367.4 | 412.1 | 433.0 | 234.0 |
| Long-term liabilities (Bn. VND) | 5.6 | 5.9 | 6.6 | 6.4 | 6.5 | 7.1 | 6.9 | 7.2 | 4.0 | 60.2 | 245.8 | 352.6 | 263.3 |
| OWNER'S EQUITY(Bn.VND) | 785.2 | 767.8 | 763.5 | 717.4 | 695.8 | 672.4 | 644.5 | 529.3 | 542.1 | 493.9 | 459.9 | 417.0 | 372.6 |
| Capital and reserves (Bn. VND) | 785.2 | 767.8 | 763.5 | 717.4 | 695.8 | 672.4 | 644.5 | 529.3 | 542.1 | 493.9 | 459.9 | 417.0 | 372.6 |
| Undistributed earnings (Bn. VND) | 421.1 | 403.8 | 399.5 | 353.4 | 331.8 | 308.4 | 280.5 | 165.3 | 185.3 | 138.1 | 110.0 | 87.8 | 86.0 |
| TOTAL RESOURCES (Bn. VND) | 936.3 | 923.5 | 915.7 | 848.3 | 859.3 | 837.2 | 933.3 | 832.9 | 822.5 | 921.5 | 1,117.8 | 1,202.6 | 869.9 |
| Prepayments to suppliers (Bn. VND) | 2.3 | 1.0 | 1.2 | 2.6 | 0.39 | 0.28 | 2.3 | 3.3 | 3.0 | 1.6 | 1.5 | 10.1 | 22.3 |
| Inventories, Net (Bn. VND) | 62.5 | 86.5 | 79.1 | 96.4 | 55.4 | 65.3 | 84.4 | 73.4 | 58.3 | 66.4 | 61.5 | 98.1 | 84.5 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.6 |
| Investment and development funds (Bn. VND) | 219.0 | 219.0 | 219.0 | 219.0 | 219.0 | 219.0 | 219.0 | 219.0 | 211.8 | 210.9 | 204.9 | 169.8 | 127.1 |
| Common shares (Bn. VND) | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 |
| Paid-in capital (Bn. VND) | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 | 145.0 |
| Long-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.0 | 245.5 | 352.4 | 263.2 |
| Advances from customers (Bn. VND) | 5,880 | 8,541 | 0 | 0.02 | 0.04 | 0 | 3,320 | 0 | 0 | 0.01 | 0.04 | 0 | 0.31 |
| Short-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 145.0 | 109.0 | 136.6 | 191.5 | 197.5 | 13.0 | 0 |
| Long-term prepayments (Bn. VND) | 18.2 | 17.9 | 19.3 | 17.5 | 18.3 | 13.5 | 15.7 | 20.3 | 19.9 | 29.4 | 35.7 | 20.4 | 30.8 |
| Other long-term assets (Bn. VND) | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 16.1 | 16.1 | 16.1 | 16.1 | 12.3 | 12.3 | 19.3 | 19.3 |
| Other long-term receivables (Bn. VND) | 6,000 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 0 | 0 |
| Long-term trade receivables (Bn. VND) | 6,000 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 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) | 962.9 | 961.3 | 852.8 | 745.4 | 780.1 | 818.0 | 1,029.6 | 907.8 | 926.8 | 903.0 | 826.0 | 1,257.1 | 562.3 |
| Attribute to parent company (Bn. VND) | 97.9 | 82.5 | 83.4 | 71.9 | 97.7 | 114.3 | 161.3 | 117.5 | 121.3 | 109.4 | 95.5 | 97.0 | 58.6 |
| Attribute to parent company YoY (%) | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Financial Income | 23.7 | 19.3 | 23.5 | 15.4 | 14.4 | 12.6 | 6.9 | 6.4 | 2.0 | 2.7 | 3.9 | 4.4 | 6.7 |
| Interest Expenses | 0 | 0 | 0 | -0.14 | -0.18 | -3.6 | -6.3 | -7.6 | -10.5 | -23.3 | -25.2 | -20.5 | -0.01 |
| Sales | 962.9 | 961.3 | 852.8 | 745.4 | 780.1 | 818.0 | 1,029.6 | 907.8 | 926.8 | 903.0 | 826.0 | 1,257.1 | 562.3 |
| Sales deductions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -497.5 | -238.5 |
| Net Sales | 962.9 | 961.3 | 852.8 | 745.4 | 780.1 | 818.0 | 1,029.6 | 907.8 | 926.8 | 903.0 | 826.0 | 759.5 | 323.8 |
| Cost of Sales | -855.6 | -868.8 | -762.1 | -663.6 | -668.3 | -680.9 | -828.1 | -749.1 | -763.8 | -738.8 | -677.8 | -622.8 | -256.5 |
| Gross Profit | 107.3 | 92.4 | 90.7 | 81.8 | 111.8 | 137.1 | 201.5 | 158.7 | 163.0 | 164.2 | 148.3 | 136.7 | 67.3 |
| Financial Expenses | 0 | 0 | 0 | -0.14 | -0.19 | -3.3 | -5.7 | -8.1 | -10.9 | -23.3 | -27.0 | -20.3 | 1.2 |
| Gain/(loss) from joint ventures | 0.09 | 0.49 | 0.88 | 1.3 | 1,608 | 0.51 | 3.8 | 6.6 | 8.6 | 4.4 | 8.3 | 0 | 0 |
| Selling Expenses | -1.1 | -1.6 | 0 | 0 | 0 | 0 | -0.10 | -0.41 | -1.8 | -5.6 | -0.12 | -3.4 | -3.9 |
| General & Admin Expenses | -21.5 | -20.4 | -19.7 | -19.8 | -19.2 | -21.0 | -25.5 | -30.6 | -31.4 | -36.1 | -31.5 | -22.1 | -14.9 |
| Operating Profit/Loss | 108.5 | 90.3 | 95.4 | 78.5 | 106.8 | 125.9 | 180.9 | 132.5 | 129.6 | 106.2 | 101.9 | 95.3 | 56.5 |
| Other income | 0.33 | 1.6 | 0.64 | 0.70 | 0.17 | 0.60 | 0.42 | 0.80 | 5.2 | 19.2 | 2.4 | 4.5 | 1.6 |
| Net income from associated companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 10.2 |
| Other Income/Expenses | -0.63 | -1.3 | -1.9 | -1.8 | -0.29 | -0.03 | -0.02 | -0.76 | -2.2 | -5.1 | -0.31 | -0.70 | -0.69 |
| Net other income/expenses | -0.30 | 0.25 | -1.3 | -1.1 | -0.12 | 0.57 | 0.40 | 0.05 | 2.9 | 14.1 | 2.1 | 3.8 | 0.95 |
| Profit before tax | 108.2 | 90.6 | 94.1 | 77.4 | 106.7 | 126.4 | 181.3 | 132.6 | 132.6 | 120.3 | 104.0 | 105.3 | 67.6 |
| Business income tax - current | -10.7 | -7.8 | -10.7 | -5.7 | -8.9 | -14.2 | -20.1 | -15.1 | -11.2 | -10.8 | -8.5 | -8.3 | -9.0 |
| Business income tax - deferred | 0.35 | -0.29 | 0.03 | 0.18 | -0.15 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit For the Year | 97.9 | 82.5 | 83.4 | 71.9 | 97.7 | 114.3 | 161.3 | 117.5 | 121.3 | 109.4 | 95.5 | 97.0 | 58.6 |
| Attributable to parent company | 97.9 | 82.5 | 83.4 | 71.9 | 97.7 | 114.3 | 161.3 | 117.5 | 121.3 | 109.4 | 95.5 | 97.0 | 58.6 |
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 | 108.2 | 90.6 | 94.1 | 77.4 | 106.7 | 126.4 | 181.3 | 132.6 | 132.6 | 120.3 | 104.0 | 105.3 | 67.6 |
| Depreciation and Amortisation | 64.9 | 65.3 | 68.0 | 69.1 | 69.2 | 69.2 | 68.0 | 67.4 | 66.2 | 63.3 | 70.0 | 46.5 | 18.5 |
| Provision for credit losses | -0.34 | -0.12 | -0.06 | 0.34 | -0.50 | -0.93 | 1.7 | 5.3 | 4.1 | -0.71 | 0 | -0.40 | -1.2 |
| Profit/Loss from disposal of fixed assets | 0 | 0 | 0 | 0 | 0 | -0.46 | -0.08 | -0.39 | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss from investing activities | -24.0 | -20.8 | -24.3 | -16.8 | -4.2 | -0.51 | -3.8 | -6.6 | -11.8 | -25.9 | -5.2 | -14.3 | -16.5 |
| Interest Expense | 0 | 0 | 0 | 0.14 | 0.18 | 3.6 | 6.3 | 7.6 | 10.5 | 23.3 | 25.2 | 20.5 | 0.01 |
| Interest income and dividends | 0 | 0 | 0 | 0 | 0 | -12.6 | -6.9 | -6.4 | 0 | 0 | 0 | 0 | 0 |
| Operating profit before changes in working capital | 148.7 | 135.0 | 137.6 | 130.1 | 161.4 | 184.8 | 246.6 | 199.6 | 201.5 | 180.3 | 193.9 | 157.6 | 68.4 |
| Increase/Decrease in receivables | -42.2 | -19.7 | -27.9 | -10.0 | 8.3 | 0.58 | 24.1 | -28.4 | 16.3 | 172.3 | -117.2 | 6.3 | 83.3 |
| Increase/Decrease in inventories | 24.0 | -7.4 | 17.3 | -41.0 | 9.9 | 19.1 | -11.0 | -15.0 | 8.1 | -4.9 | 33.2 | -13.6 | -51.1 |
| Increase/Decrease in payables | -7.9 | 2.4 | 24.3 | -31.6 | 3.1 | 23.2 | -21.9 | 20.1 | -44.1 | -36.4 | -194.0 | 176.7 | 86.7 |
| Increase/Decrease in prepaid expenses | -0.35 | 2.4 | -1.0 | 0.70 | -4.2 | 2.1 | 5.8 | -1.0 | 9.4 | 6.4 | -11.2 | 13.8 | 8.3 |
| Interest paid | 0 | 0 | 0 | -0.14 | -0.18 | -3.8 | -6.2 | -7.6 | -12.0 | -25.0 | -26.5 | -24.8 | -4.4 |
| Business Income Tax paid | -9.7 | -7.7 | -9.2 | -6.4 | -12.4 | -15.8 | -18.0 | -14.7 | -6.4 | -13.1 | -11.5 | -7.9 | -6.0 |
| Other payments on operating activities | -7.3 | -5.7 | -8.0 | -5.1 | -9.9 | -11.9 | -15.6 | -19.0 | -23.8 | -16.4 | -11.3 | -10.8 | -15.5 |
| Net cash inflows/outflows from operating activities | 105.2 | 99.3 | 133.1 | 36.6 | 155.9 | 198.2 | 203.7 | 134.0 | 149.1 | 263.0 | -144.5 | 297.3 | 169.7 |
| Purchase of fixed assets | -21.3 | -3.0 | -21.2 | -14.1 | -18.4 | -10.0 | -26.0 | -14.1 | -13.5 | -44.0 | -43.1 | -325.3 | -392.7 |
| Proceeds from disposal of fixed assets | 0.21 | 1.7 | 0 | 0.19 | 0.12 | 0.60 | 0.08 | 0.60 | 1.7 | 37.7 | 0 | 7.1 | 0.73 |
| Loans granted, purchases of debt instruments (Bn. VND) | -351.4 | -300.1 | -350.4 | -189.5 | -196.5 | -162.9 | -130.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 329.2 | 260.9 | 236.2 | 186.0 | 133.4 | 182.9 | 0.63 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in other entities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.9 | 0 | 0 | 0 | 0 |
| Proceeds from divestment in other entities | 0 | 0 | 0 | 0 | 6.3 | 0 | 0 | 0 | 0 | 0 | 7.4 | 0 | 0 |
| Gain on Dividend | 24.1 | 21.6 | 21.2 | 13.1 | 9.3 | 15.7 | 8.6 | 16.0 | 8.0 | 9.7 | 6.8 | 7.8 | 13.2 |
| Net Cash Flows from Investing Activities | -19.3 | -19.0 | -114.2 | -4.4 | -65.8 | 26.3 | -146.9 | 2.4 | -7.6 | 3.3 | -28.8 | -310.5 | -378.8 |
| Proceeds from borrowings | 0 | 0 | 0 | 62.4 | 163.0 | 353.0 | 663.7 | 578.7 | 836.7 | 899.0 | 141.5 | 156.6 | 231.6 |
| Repayment of borrowings | 0 | 0 | 0 | -62.4 | -163.0 | -498.0 | -627.7 | -606.3 | -951.6 | -1,090.4 | -63.9 | -54.5 | -27.4 |
| Dividends paid | -71.9 | -71.9 | -29.3 | -50.2 | -64.8 | -74.1 | -57.5 | -85.9 | -44.6 | -57.3 | -46.1 | -28.5 | -20.3 |
| Cash flows from financial activities | -71.9 | -71.9 | -29.3 | -50.2 | -64.8 | -219.1 | -21.5 | -113.5 | -159.6 | -248.8 | 31.6 | 73.7 | 184.0 |
| Net increase/decrease in cash and cash equivalents | 14.0 | 8.4 | -10.4 | -17.9 | 25.4 | 5.5 | 35.2 | 22.9 | -18.1 | 17.6 | -141.8 | 60.5 | -25.2 |
| Cash and cash equivalents | 69.8 | 61.4 | 71.8 | 89.7 | 64.3 | 58.9 | 23.7 | 0.73 | 18.9 | 1.3 | 143.1 | 82.6 | 107.8 |
| Cash and Cash Equivalents at the end of period | 83.8 | 69.8 | 61.4 | 71.8 | 89.7 | 64.3 | 58.9 | 23.7 | 0.73 | 18.9 | 1.3 | 143.1 | 82.6 |