Vicem Packaging Bim Son JSC (HNX:BPC)
Vietnam · Delayed Price · Currency is VND 12,000
-100 (-0.83%)
At close: Sep 23, 2026
HNX:BPC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 286,210 | 267,403 | 268,891 | 227,620 | 263,638 | 264,008 | |
Revenue Growth | 2.46% | -0.55% | 18.13% | -13.66% | -0.14% | 5.89% |
Cost of Revenue | 244,439 | 237,847 | 244,370 | 204,873 | 239,742 | 237,837 |
Gross Profit | 41,770 | 29,556 | 24,521 | 22,747 | 23,896 | 26,171 |
Selling, General & Admin | 36,537 | 26,625 | 21,523 | 19,148 | 19,567 | 21,248 |
Operating Expenses | 36,537 | 26,625 | 21,523 | 19,148 | 19,567 | 21,248 |
Operating Income | 5,234 | 2,931 | 2,999 | 3,599 | 4,329 | 4,923 |
Interest Expense | -1,720 | -1,347 | -1,392 | -2,310 | -1,976 | -1,862 |
Interest & Investment Income | 4.55 | 3.23 | 2.65 | 4.93 | 5.61 | 131.8 |
Other Non Operating Income (Expenses) | -224.86 | 81.76 | 105.62 | 338.15 | -801.44 | 1,433 |
EBT Excluding Unusual Items | 3,293 | 1,669 | 1,715 | 1,633 | 1,557 | 4,626 |
Gain (Loss) on Sale of Investments | - | 243.36 | -205.92 | 56.16 | - | - |
Pretax Income | 3,293 | 1,912 | 1,509 | 1,689 | 1,557 | 4,626 |
Income Tax Expense | 824.3 | 464.68 | 412.43 | 561.43 | 466.97 | 869.74 |
Net Income | 2,469 | 1,447 | 1,097 | 1,128 | 1,090 | 3,756 |
Preferred Dividends & Other Adjustments | - | - | 337.05 | 367.51 | - | - |
Net Income to Common | 2,469 | 1,447 | 760 | 760 | 1,090 | 3,756 |
Net Income Growth | 180.28% | 90.44% | 0% | -30.29% | -70.97% | -29.42% |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Change | 0.07% | - | - | 0.04% | -0.08% | 0.01% |
EPS (Basic) | 649.71 | 380.88 | 200.00 | 200.00 | 287.00 | 988.00 |
EPS (Diluted) | 649.71 | 380.88 | 200.00 | 200.00 | 287.00 | 988.00 |
EPS Growth | 180.09% | 90.44% | 0% | -30.31% | -70.95% | -29.43% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -6,588 | 5,437 | 15,398 | 1,841 | -7,758 | 25,542 |
Free Cash Flow Per Share | -1733.94 | 1430.81 | 4052.20 | 484.34 | -2042.44 | 6718.80 |
Dividend Per Share | - | - | 200.000 | 200.000 | 200.000 | 300.000 |
Dividend Growth | - | - | 0% | 0% | -33.33% | - |
Gross Margin | 14.59% | 11.05% | 9.12% | 9.99% | 9.06% | 9.91% |
Operating Margin | 1.83% | 1.10% | 1.11% | 1.58% | 1.64% | 1.86% |
Profit Margin | 0.86% | 0.54% | 0.28% | 0.33% | 0.41% | 1.42% |
Free Cash Flow Margin | -2.30% | 2.03% | 5.73% | 0.81% | -2.94% | 9.68% |
EBITDA | 5,806 | 3,550 | 3,720 | 4,495 | 5,456 | 6,048 |
EBITDA Margin | 2.03% | 1.33% | 1.38% | 1.98% | 2.07% | 2.29% |
D&A For EBITDA | 571.93 | 618.86 | 721.63 | 896.03 | 1,128 | 1,125 |
EBIT | 5,234 | 2,931 | 2,999 | 3,599 | 4,329 | 4,923 |
EBIT Margin | 1.83% | 1.10% | 1.11% | 1.58% | 1.64% | 1.86% |
Effective Tax Rate | 25.03% | 24.30% | 27.32% | 33.24% | 29.99% | 18.80% |
Revenue as Reported | 286,210 | 267,403 | 268,891 | 227,620 | 263,638 | 264,008 |