Sai Gon - Mien Trung Beer JSC (HOSE:SMB)
Vietnam · Delayed Price · Currency is VND 40,600
-300 (-0.73%)
At close: Nov 3, 2026
HOSE:SMB 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 2017 | FY 2016 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '17 Dec 31, 2017 | Dec '16 Dec 31, 2016 |
| 1,401,262 | 1,365,272 | 1,446,431 | 1,319,918 | 1,122,130 | 820,406 | |
Revenue Growth | 0.92% | -5.61% | 9.59% | 17.63% | 36.78% | - |
Cost of Revenue | 943,231 | 935,221 | 1,042,320 | 978,469 | 886,395 | 615,023 |
Gross Profit | 458,031 | 430,051 | 404,111 | 341,449 | 235,735 | 205,383 |
Selling, General & Admin | 274,072 | 223,518 | 194,937 | 165,342 | 103,888 | 94,521 |
Operating Expenses | 274,072 | 223,518 | 194,937 | 165,342 | 103,888 | 94,521 |
Operating Income | 183,959 | 206,533 | 209,174 | 176,107 | 131,847 | 110,862 |
Interest Expense | -3,634 | -3,339 | -2,236 | -4,207 | -3,948 | -5,623 |
Interest & Investment Income | 17,827 | 17,827 | 16,570 | 22,430 | 7,538 | 389.02 |
Earnings From Equity Investments | 60.26 | 60.26 | 180.77 | 60.26 | - | - |
Currency Exchange Gain (Loss) | 389.41 | 389.41 | 192.67 | 74.44 | - | - |
Other Non Operating Income (Expenses) | 4,338 | 829.23 | -62.14 | 1,194 | 24,570 | 24,917 |
Pretax Income | 202,940 | 222,301 | 223,819 | 195,659 | 160,007 | 130,545 |
Income Tax Expense | 41,543 | 45,449 | 45,314 | 41,382 | 32,749 | 26,868 |
Net Income | 161,397 | 176,852 | 178,505 | 154,277 | 127,259 | 103,677 |
Preferred Dividends & Other Adjustments | 23,807 | 23,807 | 24,090 | 24,090 | - | - |
Net Income to Common | 137,590 | 153,045 | 154,415 | 130,187 | 127,259 | 103,677 |
Net Income Growth | -9.49% | -0.89% | 18.61% | 2.30% | 22.75% | - |
Shares Outstanding (Basic) | 30 | 30 | 30 | 30 | 30 | 37 |
Shares Outstanding (Diluted) | 30 | 30 | 30 | 30 | 30 | 37 |
Shares Change | - | - | - | 0.01% | -20.23% | - |
EPS (Basic) | 4609.78 | 5127.71 | 5173.61 | 4361.87 | 4264.00 | 2771.00 |
EPS (Diluted) | 4609.78 | 5127.71 | 5173.61 | 4361.87 | 4264.00 | 2771.00 |
EPS Growth | -9.49% | -0.89% | 18.61% | 2.30% | 53.88% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '17 Dec 31, 2017 | Dec '16 Dec 31, 2016 |
Free Cash Flow | 59,634 | 194,882 | 101,526 | 155,666 | 47,286 | 119,162 |
Free Cash Flow Per Share | 1997.96 | 6529.44 | 3401.60 | 5215.53 | 1584.39 | 3184.88 |
Dividend Per Share | 4000.000 | 4000.000 | 5000.000 | 3500.000 | - | - |
Dividend Growth | -50.00% | -20.00% | 42.86% | - | - | - |
Gross Margin | 32.69% | 31.50% | 27.94% | 25.87% | 21.01% | 25.03% |
Operating Margin | 13.13% | 15.13% | 14.46% | 13.34% | 11.75% | 13.51% |
Profit Margin | 9.82% | 11.21% | 10.68% | 9.86% | 11.34% | 12.64% |
Free Cash Flow Margin | 4.26% | 14.27% | 7.02% | 11.79% | 4.21% | 14.52% |
EBITDA | 272,984 | 257,738 | 260,402 | 226,943 | 227,814 | 201,936 |
EBITDA Margin | 19.48% | 18.88% | 18.00% | 17.19% | 20.30% | 24.61% |
D&A For EBITDA | 89,025 | 51,205 | 51,228 | 50,836 | 95,967 | 91,075 |
EBIT | 183,959 | 206,533 | 209,174 | 176,107 | 131,847 | 110,862 |
EBIT Margin | 13.13% | 15.13% | 14.46% | 13.34% | 11.75% | 13.51% |
Effective Tax Rate | 20.47% | 20.45% | 20.25% | 21.15% | 20.47% | 20.58% |
Revenue as Reported | 1,401,262 | 1,365,272 | 1,446,431 | 1,319,918 | 1,122,130 | 820,406 |