Mirae JSC (HOSE:KMR)

Vietnam · Delayed Price · Currency is VND

2,310.00

-40.00 (-1.70%)

At close: Jul 24, 2026

Mirae JSC Financials Overview

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2014	FY 2013
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Revenue	296,417	296,239	411,624	493,679	346,314	337,283
Revenue Growth	-18.38%	-28.03%	-16.62%	42.55%	2.68%	-3.10%
Gross Profit	45,906	52,525	56,136	66,178	67,230	65,959
Operating Income	16,241	18,571	18,528	25,252	15,397	14,661
Net Income	5,490	5,009	5,873	9,010	8,859	20,165
Earnings Per Share	-	88.07	103.25	158.41	181.25	-
EPS Growth	-	-14.70%	-34.82%	-12.60%	-	-

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2014	FY 2013
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Cash & Investments	8,083	11,258	19,384	33,131	10,532	20,303
Total Debt	111,477	124,306	167,999	183,673	94,896	101,882
Net Cash (Debt)	-103,394	-113,049	-148,615	-150,542	-84,365	-81,579
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-	-1987.57	-2612.89	-2646.76	-1725.99	-

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2014	FY 2013
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Operating Cash Flow	-35,457	36,920	19,700	-12,532	-11,514	145,969
Capital Expenditures	47,690	-617.49	-16,062	-6,896	-58,848	-139,875
Free Cash Flow	12,234	36,302	3,638	-19,428	-70,362	6,094
Free Cash Flow Growth	-68.97%	897.97%	-	-	-	-39.11%

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2014	FY 2013
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Gross Margin	15.49%	17.73%	13.64%	13.41%	19.41%	19.56%
Operating Margin	5.48%	6.27%	4.50%	5.12%	4.45%	4.35%
Pretax Margin	2.93%	2.76%	2.33%	2.58%	3.47%	7.92%
Profit Margin	1.85%	1.69%	1.43%	1.82%	2.56%	5.98%
FCF Margin	4.13%	12.25%	0.88%	-3.94%	-20.32%	1.81%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2014	FY 2013
Period Ending	Jul '26 Jul 25, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
PE Ratio	23.93	33.61	31.48	22.28	35.61	12.11
P/FCF Ratio	10.47	4.64	50.82	-	-	40.08
PS Ratio	0.44	0.57	0.45	0.41	0.91	0.72