Hoa Phat Group Joint Stock Company (BKK:HPG19)
Thailand · Delayed Price · Currency is THB 3.440
+0.020 (0.58%)
Last updated: Nov 19, 2025, 1:20 PM ICT
BKK:HPG19 Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2016 - 2020 |
| 144,430,592 | 138,855,112 | 118,953,028 | 141,409,274 | 149,679,790 | 90,118,503 | Upgrade | |
Revenue Growth (YoY) | 4.10% | 16.73% | -15.88% | -5.53% | 66.09% | 41.57% | Upgrade |
Cost of Revenue | 121,964,546 | 120,357,563 | 106,015,187 | 124,645,848 | 108,571,380 | 71,214,454 | Upgrade |
Gross Profit | 22,466,047 | 18,497,549 | 12,937,841 | 16,763,426 | 41,108,410 | 18,904,050 | Upgrade |
Selling, General & Admin | 4,135,177 | 3,882,825 | 3,268,652 | 3,685,250 | 3,444,330 | 1,781,094 | Upgrade |
Operating Expenses | 4,135,177 | 3,882,825 | 3,268,652 | 3,685,250 | 3,444,330 | 1,781,094 | Upgrade |
Operating Income | 18,330,870 | 14,614,724 | 9,669,188 | 13,078,176 | 37,664,080 | 17,122,956 | Upgrade |
Interest Expense | -2,440,824 | -2,287,361 | -3,585,078 | -3,083,638 | -2,525,823 | -2,191,681 | Upgrade |
Interest & Investment Income | 984,831 | 1,258,680 | 1,953,143 | 1,822,023 | 1,194,371 | 519,078 | Upgrade |
Earnings From Equity Investments | - | - | - | -1,073 | 4,465 | 1,965 | Upgrade |
Currency Exchange Gain (Loss) | -326,874 | -326,874 | -138,522 | -1,858,656 | 225,268 | -62,791 | Upgrade |
Other Non Operating Income (Expenses) | -280,496 | -25,298 | -80,696 | -45,239 | 32,170 | -2,077 | Upgrade |
EBT Excluding Unusual Items | 16,267,507 | 13,233,871 | 7,818,035 | 9,911,593 | 36,594,531 | 15,387,450 | Upgrade |
Gain (Loss) on Sale of Investments | 27,720 | 27,720 | -130,581 | 1,729 | 504,221 | - | Upgrade |
Gain (Loss) on Sale of Assets | 431,911 | 431,911 | 105,274 | 9,619 | -41,975 | -30,483 | Upgrade |
Pretax Income | 16,727,138 | 13,693,502 | 7,792,729 | 9,922,941 | 37,056,778 | 15,356,967 | Upgrade |
Income Tax Expense | 2,290,962 | 1,673,479 | 992,340 | 1,478,512 | 2,535,823 | 1,850,803 | Upgrade |
Earnings From Continuing Operations | 14,436,176 | 12,020,024 | 6,800,388 | 8,444,429 | 34,520,955 | 13,506,164 | Upgrade |
Minority Interest in Earnings | -38,440 | 1,420 | 34,676 | 39,081 | -42,812 | -55,864 | Upgrade |
Net Income | 14,397,736 | 12,021,444 | 6,835,064 | 8,483,511 | 34,478,143 | 13,450,300 | Upgrade |
Preferred Dividends & Other Adjustments | 822,286 | 822,286 | 408,000 | 42,200 | 1,704,030 | 1,247,767 | Upgrade |
Net Income to Common | 13,575,449 | 11,199,157 | 6,427,064 | 8,441,311 | 32,774,113 | 12,202,533 | Upgrade |
Net Income Growth | 18.15% | 75.88% | -19.43% | -75.39% | 156.34% | 78.68% | Upgrade |
Shares Outstanding (Basic) | 7,675 | 7,676 | 7,676 | 7,676 | 7,676 | 7,676 | Upgrade |
Shares Outstanding (Diluted) | 7,675 | 7,676 | 7,676 | 7,676 | 7,676 | 7,676 | Upgrade |
Shares Change (YoY) | -0.00% | - | - | - | - | - | Upgrade |
EPS (Basic) | 1768.68 | 1459.08 | 837.35 | 1099.77 | 4269.95 | 1589.80 | Upgrade |
EPS (Diluted) | 1768.68 | 1459.08 | 837.35 | 1099.77 | 4269.95 | 1589.80 | Upgrade |
EPS Growth | 15.27% | 74.25% | -23.86% | -74.24% | 168.59% | 77.58% | Upgrade |
Free Cash Flow | -15,709,968 | -28,886,706 | -8,730,916 | -5,609,868 | 15,099,443 | -328,396 | Upgrade |
Free Cash Flow Per Share | -2046.78 | -3763.49 | -1137.50 | -730.88 | 1967.22 | -42.78 | Upgrade |
Dividend Per Share | - | - | - | - | 291.375 | 215.834 | Upgrade |
Dividend Growth | - | - | - | - | 35.00% | 20.00% | Upgrade |
Gross Margin | 15.55% | 13.32% | 10.88% | 11.86% | 27.46% | 20.98% | Upgrade |
Operating Margin | 12.69% | 10.53% | 8.13% | 9.25% | 25.16% | 19.00% | Upgrade |
Profit Margin | 9.40% | 8.06% | 5.40% | 5.97% | 21.90% | 13.54% | Upgrade |
Free Cash Flow Margin | -10.88% | -20.80% | -7.34% | -3.97% | 10.09% | -0.36% | Upgrade |
EBITDA | 24,849,994 | 20,761,148 | 16,396,160 | 19,796,852 | 43,731,665 | 21,895,112 | Upgrade |
EBITDA Margin | 17.21% | 14.95% | 13.78% | 14.00% | 29.22% | 24.30% | Upgrade |
D&A For EBITDA | 6,519,124 | 6,146,423 | 6,726,971 | 6,718,676 | 6,067,585 | 4,772,156 | Upgrade |
EBIT | 18,330,870 | 14,614,724 | 9,669,188 | 13,078,176 | 37,664,080 | 17,122,956 | Upgrade |
EBIT Margin | 12.69% | 10.53% | 8.13% | 9.25% | 25.16% | 19.00% | Upgrade |
Effective Tax Rate | 13.70% | 12.22% | 12.73% | 14.90% | 6.84% | 12.05% | Upgrade |
Revenue as Reported | 144,430,592 | 138,855,112 | 118,953,028 | 141,409,274 | 149,679,790 | 90,118,503 | Upgrade |
Advertising Expenses | - | 166,783 | 107,933 | 84,750 | 60,972 | 119,030 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.