Hanoi Beer Alcohol and Beverage Joint Stock Corporation (HOSE:BHN)
Vietnam · Delayed Price · Currency is VND 26,000
-50 (-0.19%)
At close: Nov 4, 2026
HOSE:BHN 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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 9,803,173 | 8,540,018 | 8,218,412 | 7,754,353 | 8,401,769 | 6,950,539 | |
Revenue Growth | 14.11% | 3.91% | 5.98% | -7.71% | 20.88% | -6.74% |
Cost of Revenue | 6,920,436 | 6,117,859 | 6,026,882 | 5,839,789 | 6,085,487 | 5,254,289 |
Gross Profit | 2,882,736 | 2,422,160 | 2,191,530 | 1,914,564 | 2,316,282 | 1,696,250 |
Selling, General & Admin | 2,496,086 | 2,069,502 | 1,891,146 | 1,708,476 | 1,843,573 | 1,430,914 |
Operating Expenses | 2,496,086 | 2,069,502 | 1,891,146 | 1,708,476 | 1,843,573 | 1,430,914 |
Operating Income | 386,650 | 352,657 | 300,384 | 206,088 | 472,710 | 265,336 |
Interest Expense | -1,491 | -1,591 | -2,919 | -5,738 | -8,741 | -13,076 |
Interest & Investment Income | 289,097 | 213,726 | 174,351 | 230,446 | 144,052 | 122,056 |
Earnings From Equity Investments | 11,808 | 16,717 | 16,464 | 12,425 | 7,266 | 10,749 |
Currency Exchange Gain (Loss) | -8.17 | 298.32 | 651.67 | 486.15 | 413.41 | 352.48 |
Other Non Operating Income (Expenses) | 39,794 | 27,004 | 22,047 | 19,155 | 15,096 | 23,932 |
EBT Excluding Unusual Items | 725,849 | 608,811 | 510,979 | 462,862 | 630,797 | 409,350 |
Gain (Loss) on Sale of Investments | 326.62 | 326.62 | -172.86 | -179.95 | -333.76 | -364.27 |
Gain (Loss) on Sale of Assets | 9,671 | 2,061 | 1,172 | 2,603 | 6,029 | 3,812 |
Other Unusual Items | -16,288 | -741.43 | -5,137 | -949.39 | -667.76 | -1,229 |
Pretax Income | 719,560 | 610,457 | 506,842 | 464,336 | 635,824 | 411,569 |
Income Tax Expense | 135,222 | 118,959 | 115,702 | 109,651 | 129,629 | 87,396 |
Earnings From Continuing Operations | 584,337 | 491,498 | 391,140 | 354,685 | 506,196 | 324,173 |
Minority Interest in Earnings | -38,912 | -24,293 | -20,433 | -18,559 | -41,486 | -19,721 |
Net Income | 545,425 | 467,205 | 370,707 | 336,126 | 464,710 | 304,452 |
Preferred Dividends & Other Adjustments | - | - | - | 5,519 | 43,011 | 3,444 |
Net Income to Common | 545,425 | 467,205 | 370,707 | 330,607 | 421,699 | 301,008 |
Net Income Growth | 10.23% | 26.03% | 12.13% | -21.60% | 40.10% | -47.18% |
Shares Outstanding (Basic) | 232 | 232 | 232 | 232 | 232 | 232 |
Shares Outstanding (Diluted) | 232 | 232 | 232 | 232 | 232 | 232 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 2353.00 | 2015.55 | 1599.25 | 1426.26 | 1819.24 | 1298.57 |
EPS (Diluted) | 2353.00 | 2015.55 | 1599.00 | 1426.00 | 1819.00 | 1298.57 |
EPS Growth | 10.26% | 26.05% | 12.13% | -21.61% | 40.08% | -47.18% |
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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 523,667 | 453,540 | 873,915 | 383,292 | 959,948 | 640,981 |
Free Cash Flow Per Share | 2259.14 | 1956.60 | 3770.13 | 1653.54 | 4141.28 | 2765.23 |
Dividend Per Share | - | - | - | 1500.000 | 1200.000 | 2380.000 |
Dividend Growth | - | - | - | 25.00% | -49.58% | 0% |
Gross Margin | 29.41% | 28.36% | 26.67% | 24.69% | 27.57% | 24.40% |
Operating Margin | 3.94% | 4.13% | 3.65% | 2.66% | 5.63% | 3.82% |
Profit Margin | 5.56% | 5.47% | 4.51% | 4.26% | 5.02% | 4.33% |
Free Cash Flow Margin | 5.34% | 5.31% | 10.63% | 4.94% | 11.43% | 9.22% |
EBITDA | 587,301 | 598,052 | 683,478 | 621,898 | 915,442 | 729,878 |
EBITDA Margin | 5.99% | 7.00% | 8.32% | 8.02% | 10.90% | 10.50% |
D&A For EBITDA | 200,651 | 245,395 | 383,094 | 415,810 | 442,732 | 464,542 |
EBIT | 386,650 | 352,657 | 300,384 | 206,088 | 472,710 | 265,336 |
EBIT Margin | 3.94% | 4.13% | 3.65% | 2.66% | 5.63% | 3.82% |
Effective Tax Rate | 18.79% | 19.49% | 22.83% | 23.61% | 20.39% | 21.23% |
Revenue as Reported | 9,803,173 | 8,540,018 | 8,218,412 | 7,754,353 | 8,401,769 | 6,950,539 |
Advertising Expenses | - | 723,829 | 713,683 | 590,923 | 700,016 | 390,776 |