Hanoi Beer Alcohol and Beverage Joint Stock Corporation (HOSE:BHN)
Vietnam
· Delayed Price · Currency is VND 36,150
-50 (-0.14%)
At close: May 14, 2025
HOSE:BHN 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2015 - 2019 |
| Revenue | 8,368,338 | 8,218,412 | 7,754,353 | 8,401,769 | 6,950,539 | 7,452,592 | Upgrade
|
| Revenue Growth (YoY) | 6.07% | 5.98% | -7.71% | 20.88% | -6.74% | -20.17% | Upgrade
|
| Cost of Revenue | 6,089,528 | 6,026,882 | 5,839,789 | 6,085,487 | 5,254,289 | 5,473,065 | Upgrade
|
| Gross Profit | 2,278,810 | 2,191,530 | 1,914,564 | 2,316,282 | 1,696,250 | 1,979,528 | Upgrade
|
| Selling, General & Admin | 1,940,674 | 1,891,146 | 1,708,476 | 1,843,573 | 1,430,914 | 1,589,980 | Upgrade
|
| Operating Expenses | 1,940,674 | 1,891,146 | 1,708,476 | 1,843,573 | 1,430,914 | 1,589,980 | Upgrade
|
| Operating Income | 338,136 | 300,384 | 206,088 | 472,710 | 265,336 | 389,548 | Upgrade
|
| Interest Expense | -2,720 | -2,919 | -5,738 | -8,741 | -13,076 | -22,729 | Upgrade
|
| Interest & Investment Income | 178,428 | 174,351 | 230,446 | 144,052 | 122,056 | 130,875 | Upgrade
|
| Earnings From Equity Investments | 13,934 | 16,464 | 12,425 | 7,266 | 10,749 | -821.34 | Upgrade
|
| Currency Exchange Gain (Loss) | 651.67 | 651.67 | 486.15 | 413.41 | 352.48 | 3,757 | Upgrade
|
| Other Non Operating Income (Expenses) | 24,865 | 22,047 | 19,155 | 15,096 | 23,932 | 265,916 | Upgrade
|
| EBT Excluding Unusual Items | 553,295 | 510,979 | 462,862 | 630,797 | 409,350 | 766,545 | Upgrade
|
| Gain (Loss) on Sale of Investments | -172.86 | -172.86 | -179.95 | -333.76 | -364.27 | -121.24 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1,172 | 1,172 | 2,603 | 6,029 | 3,812 | 1,819 | Upgrade
|
| Other Unusual Items | -5,137 | -5,137 | -949.39 | -667.76 | -1,229 | -995.56 | Upgrade
|
| Pretax Income | 549,158 | 506,842 | 464,336 | 635,824 | 411,569 | 767,247 | Upgrade
|
| Income Tax Expense | 116,362 | 115,702 | 109,651 | 129,629 | 87,396 | 106,659 | Upgrade
|
| Earnings From Continuing Operations | 432,796 | 391,140 | 354,685 | 506,196 | 324,173 | 660,589 | Upgrade
|
| Minority Interest in Earnings | -24,011 | -20,433 | -18,559 | -41,486 | -19,721 | -4,241 | Upgrade
|
| Net Income | 408,785 | 370,707 | 336,126 | 464,710 | 304,452 | 656,348 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 5,519 | 43,011 | 3,444 | 86,448 | Upgrade
|
| Net Income to Common | 408,785 | 370,707 | 330,607 | 421,699 | 301,008 | 569,900 | Upgrade
|
| Net Income Growth | 27.98% | 10.29% | -27.67% | 52.64% | -53.61% | 21.52% | Upgrade
|
| Shares Outstanding (Basic) | 233 | 232 | 232 | 232 | 232 | 232 | Upgrade
|
| Shares Outstanding (Diluted) | 233 | 232 | 232 | 232 | 232 | 232 | Upgrade
|
| EPS (Basic) | 1756.65 | 1599.25 | 1426.26 | 1819.24 | 1298.57 | 2458.59 | Upgrade
|
| EPS (Diluted) | 1756.40 | 1599.00 | 1426.00 | 1819.00 | 1298.57 | 2458.59 | Upgrade
|
| EPS Growth | 29.12% | 12.13% | -21.61% | 40.08% | -47.18% | 25.18% | Upgrade
|
| Free Cash Flow | 618,214 | 873,915 | 383,292 | 959,948 | 640,981 | 368,811 | Upgrade
|
| Free Cash Flow Per Share | 2656.61 | 3770.13 | 1653.54 | 4141.28 | 2765.23 | 1591.08 | Upgrade
|
| Dividend Per Share | - | - | 1500.000 | 1200.000 | 2380.000 | 2380.000 | Upgrade
|
| Dividend Growth | - | - | 25.00% | -49.58% | - | 296.67% | Upgrade
|
| Gross Margin | 27.23% | 26.67% | 24.69% | 27.57% | 24.40% | 26.56% | Upgrade
|
| Operating Margin | 4.04% | 3.65% | 2.66% | 5.63% | 3.82% | 5.23% | Upgrade
|
| Profit Margin | 4.88% | 4.51% | 4.26% | 5.02% | 4.33% | 7.65% | Upgrade
|
| Free Cash Flow Margin | 7.39% | 10.63% | 4.94% | 11.43% | 9.22% | 4.95% | Upgrade
|
| EBITDA | 679,407 | 670,987 | 621,898 | 915,442 | 729,878 | 854,865 | Upgrade
|
| EBITDA Margin | 8.12% | 8.16% | 8.02% | 10.90% | 10.50% | 11.47% | Upgrade
|
| D&A For EBITDA | 341,271 | 370,603 | 415,810 | 442,732 | 464,542 | 465,318 | Upgrade
|
| EBIT | 338,136 | 300,384 | 206,088 | 472,710 | 265,336 | 389,548 | Upgrade
|
| EBIT Margin | 4.04% | 3.65% | 2.66% | 5.63% | 3.82% | 5.23% | Upgrade
|
| Effective Tax Rate | 21.19% | 22.83% | 23.61% | 20.39% | 21.23% | 13.90% | Upgrade
|
| Revenue as Reported | 8,368,338 | 8,218,412 | 7,754,353 | 8,401,769 | 6,950,539 | 7,452,592 | Upgrade
|
| Advertising Expenses | - | 713,683 | 590,923 | 700,016 | 390,776 | 464,192 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.