Hanoi Beer Alcohol and Beverage Joint Stock Corporation (HOSE:BHN)
Vietnam · Delayed Price · Currency is VND 31,750
-650 (-2.01%)
At close: Feb 9, 2026
HOSE:BHN Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 8,524,603 | 8,218,412 | 7,754,353 | 8,401,769 | 6,950,539 | |
Revenue Growth (YoY) | 3.73% | 5.98% | -7.71% | 20.88% | -6.74% |
Cost of Revenue | 6,105,391 | 6,026,882 | 5,839,789 | 6,085,487 | 5,254,289 |
Gross Profit | 2,419,212 | 2,191,530 | 1,914,564 | 2,316,282 | 1,696,250 |
Selling, General & Admin | 2,064,063 | 1,891,146 | 1,708,476 | 1,843,573 | 1,430,914 |
Operating Expenses | 2,064,063 | 1,891,146 | 1,708,476 | 1,843,573 | 1,430,914 |
Operating Income | 355,149 | 300,384 | 206,088 | 472,710 | 265,336 |
Interest Expense | -1,591 | -2,919 | -5,738 | -8,741 | -13,076 |
Interest & Investment Income | 212,605 | 174,351 | 230,446 | 144,052 | 122,056 |
Earnings From Equity Investments | 16,924 | 16,464 | 12,425 | 7,266 | 10,749 |
Currency Exchange Gain (Loss) | 297.47 | 651.67 | 486.15 | 413.41 | 352.48 |
Other Non Operating Income (Expenses) | 27,666 | 22,047 | 19,155 | 15,096 | 23,932 |
EBT Excluding Unusual Items | 611,050 | 510,979 | 462,862 | 630,797 | 409,350 |
Gain (Loss) on Sale of Investments | - | -172.86 | -179.95 | -333.76 | -364.27 |
Gain (Loss) on Sale of Assets | 1,438 | 1,172 | 2,603 | 6,029 | 3,812 |
Other Unusual Items | - | -5,137 | -949.39 | -667.76 | -1,229 |
Pretax Income | 612,488 | 506,842 | 464,336 | 635,824 | 411,569 |
Income Tax Expense | 119,816 | 115,702 | 109,651 | 129,629 | 87,396 |
Earnings From Continuing Operations | 492,672 | 391,140 | 354,685 | 506,196 | 324,173 |
Minority Interest in Earnings | -24,155 | -20,433 | -18,559 | -41,486 | -19,721 |
Net Income | 468,517 | 370,707 | 336,126 | 464,710 | 304,452 |
Preferred Dividends & Other Adjustments | - | - | 5,519 | 43,011 | 3,444 |
Net Income to Common | 468,517 | 370,707 | 330,607 | 421,699 | 301,008 |
Net Income Growth | 26.38% | 10.29% | -27.67% | 52.64% | -53.61% |
Shares Outstanding (Basic) | 232 | 232 | 232 | 232 | 232 |
Shares Outstanding (Diluted) | 232 | 232 | 232 | 232 | 232 |
EPS (Basic) | 2021.21 | 1599.25 | 1426.26 | 1819.24 | 1298.57 |
EPS (Diluted) | 2021.00 | 1599.00 | 1426.00 | 1819.00 | 1298.57 |
EPS Growth | 26.39% | 12.13% | -21.61% | 40.08% | -47.18% |
Free Cash Flow | 453,811 | 873,915 | 383,292 | 959,948 | 640,981 |
Free Cash Flow Per Share | 1957.77 | 3770.13 | 1653.54 | 4141.28 | 2765.23 |
Dividend Per Share | - | - | 1500.000 | 1200.000 | 2380.000 |
Dividend Growth | - | - | 25.00% | -49.58% | - |
Gross Margin | 28.38% | 26.67% | 24.69% | 27.57% | 24.40% |
Operating Margin | 4.17% | 3.65% | 2.66% | 5.63% | 3.82% |
Profit Margin | 5.50% | 4.51% | 4.26% | 5.02% | 4.33% |
Free Cash Flow Margin | 5.32% | 10.63% | 4.94% | 11.43% | 9.22% |
EBITDA | 600,512 | 670,987 | 621,898 | 915,442 | 729,878 |
EBITDA Margin | 7.04% | 8.16% | 8.02% | 10.90% | 10.50% |
D&A For EBITDA | 245,363 | 370,603 | 415,810 | 442,732 | 464,542 |
EBIT | 355,149 | 300,384 | 206,088 | 472,710 | 265,336 |
EBIT Margin | 4.17% | 3.65% | 2.66% | 5.63% | 3.82% |
Effective Tax Rate | 19.56% | 22.83% | 23.61% | 20.39% | 21.23% |
Revenue as Reported | 8,524,603 | 8,218,412 | 7,754,353 | 8,401,769 | 6,950,539 |
Advertising Expenses | - | 713,683 | 590,923 | 700,016 | 390,776 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.