FPT Digital Retail JSC Annual Results: Standalone & Consolidated Reports

Annual Results

Results Snapshot

Figures in Million

Consolidate Annual Results

Dec'25

Dec'24

Dec'23

Dec'22

Dec'21

Dec'20

Dec'19

Net Sales

5,10,82,868.44

4,01,04,492.53

3,18,49,649.62

3,01,65,800.76

2,24,94,961.41

1,46,61,417.03

1,66,33,959.75

Other Operating Income

0.00

Total Operating income

5,10,82,868.44

4,01,04,492.53

3,18,49,649.62

3,01,65,800.76

2,24,94,961.41

1,46,61,417.03

1,66,33,959.75

Raw Material Cost

4,10,73,163.99

3,27,82,551.46

2,68,91,543.50

2,55,70,084.36

1,94,11,174.74

1,26,21,786.90

1,45,23,739.22

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

49,07,936.10

37,22,390.30

25,84,207.05

19,57,142.47

13,65,500.01

8,86,607.78

7,83,800.05

Power Cost

0.00

Manufacturing Expenses

3,88,611.85

2,53,458.11

2,91,377.36

2,31,680.91

1,32,229.18

1,13,682.40

1,35,183.26

Selling and Distribution Expenses

86,95,950.87

66,31,924.97

50,42,610.26

40,39,175.50

25,88,926.64

19,62,248.44

17,67,483.35

Other Expenses

-5,29,654.80

-3,97,584.84

-2,87,558.44

-2,18,882.34

-1,49,772.92

-1,00,029.02

-91,898.33

Total Expenditure (Excl Depreciation)

4,97,69,114.85

3,94,14,476.43

3,19,34,153.76

2,96,09,259.86

2,20,00,101.38

1,45,84,035.34

1,62,91,222.56

Operating Profit (PBDIT) excl Other Income

1313753.5999999999

690016.1

-84504.1

556540.8999999999

494860

77381.7

342737.2

Other Income

2,93,975.76

90,399.10

81,699.82

1,60,763.43

1,91,509.41

64,728.09

70,448.74

Operating Profit (PBDIT)

20,10,255.75

10,98,858.15

2,30,267.66

8,32,590.46

7,57,907.01

1,43,481.95

4,14,022.56

Interest

3,88,611.85

2,53,458.11

2,91,377.36

2,31,680.91

1,32,229.18

1,13,682.40

1,35,183.26

Exceptional Items

0.00

Gross Profit (PBDT)

1,00,09,704.46

73,21,941.08

49,58,106.12

45,95,716.40

30,83,786.66

20,39,630.14

21,10,220.53

Depreciation

4,02,526.40

3,18,442.95

2,33,071.99

1,15,286.14

71,537.57

1,372.16

836.64

Profit Before Tax

12,19,117.50

5,26,957.09

-2,94,181.68

4,85,623.41

5,54,140.27

28,427.38

2,78,002.66

Tax

2,34,877.78

1,18,543.46

35,014.84

87,549.22

1,10,241.92

18,210.65

74,155.17

Provisions and contingencies

0.00

Profit After Tax

7,94,864.94

3,12,459.94

-3,45,643.49

3,90,360.85

4,43,732.17

21,018.24

2,05,644.17

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

7,94,864.94

3,12,459.94

-3,45,643.49

3,90,360.85

4,43,732.17

21,018.24

2,05,644.17

Share in Profit of Associates

0.00

Minority Interest

1,89,374.78

90,897.37

16,446.96

7,713.34

166.18

-14,501.87

-9,167.99

Other related items

0.00

Consolidated Net Profit

9,84,239.73

4,03,357.31

-3,29,196.52

3,98,074.20

4,43,898.35

6,516.38

1,96,476.19

Equity Capital

0.00

Face Value

0.0

10000.0

Reserves

41,71,460.70

19,11,810.28

15,99,256.14

20,08,230.97

16,62,208.32

12,13,726.49

12,73,726.16

Earnings per share (EPS)

4667.39

1834.73

-2029.58

2292.14

2605.53

123.42

1211.55

Diluted Earnings per share

4667.39

1834.73

-2029.58

2292.14

2605.53

123.42

1211.55

Operating Profit Margin (Excl OI)

2.57%

1.72%

-0.27%

1.84%

2.2%

0.53%

2.06%

Gross Profit Margin

3.17%

2.11%

-0.19%

1.99%

2.78%

0.2%

1.68%

PAT Margin

1.56%

0.78%

-1.09%

1.29%

1.97%

0.14%

1.24%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Annual Analysis Highlights

Net Sales

YoY Growth in year ended Dec 2025 is 27.37% vs 25.92% in Dec 2024

Consolidate Net Profit

YoY Growth in year ended Dec 2025 is 144.01% vs 222.53% in Dec 2024

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2025 is 70.19% vs 578.79% in Dec 2024

Interest

YoY Growth in year ended Dec 2025 is 53.32% vs -13.01% in Dec 2024

Operating Profit Margin (Excl OI)

YoY Growth in year ended Dec 2025 has improved from Dec 2024

Compare Annual Results Of FPT Digital Retail JSC With

Select Peers

Figures in Million

Consolidate Annual Results

Change(VND)

Change(%)

Net Sales

5,10,82,868.44

2,66,31,545.77

2,44,51,322.67

91.81%

Other Operating Income

0.00

Total Operating income

5,10,82,868.44

2,66,31,545.77

2,44,51,322.67

91.81%

Raw Material Cost

4,10,73,163.99

2,43,20,550.71

1,67,52,613.28

68.88%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

49,07,936.10

1,87,687.63

47,20,248.47

2,514.95%

Power Cost

0.00

Manufacturing Expenses

3,88,611.85

1,43,413.50

2,45,198.35

170.97%

Selling and Distribution Expenses

86,95,950.87

15,92,844.66

71,03,106.21

445.94%

Other Expenses

-5,29,654.80

-33,110.11

-4,96,544.69

-1,499.68%

Total Expenditure (Excl Depreciation)

4,97,69,114.85

2,59,13,395.38

2,38,55,719.47

92.06%

Operating Profit (PBDIT) excl Other Income

13,13,753.59

718,150.39

5,95,603.20

82.94%

Other Income

2,93,975.76

1,14,353.01

1,79,622.75

157.08%

Operating Profit (PBDIT)

20,10,255.75

8,85,313.68

11,24,942.07

127.07%

Interest

3,88,611.85

1,43,413.50

2,45,198.35

170.97%

Exceptional Items

0.00

Gross Profit (PBDT)

1,00,09,704.46

23,10,995.06

76,98,709.40

333.13%

Depreciation

4,02,526.40

52,810.27

3,49,716.13

662.21%

Profit Before Tax

12,19,117.50

6,89,089.90

5,30,027.60

76.92%

Tax

2,34,877.78

1,34,089.39

1,00,788.39

75.17%

Provisions and contingencies

0.00

Profit After Tax

7,94,864.94

5,47,878.82

2,46,986.12

45.08%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

7,94,864.94

5,47,878.82

2,46,986.12

45.08%

Share in Profit of Associates

0.00

Minority Interest

1,89,374.78

7,121.69

1,82,253.09

2,559.13%

Other related items

0.00

Consolidated Net Profit

9,84,239.73

5,55,000.51

4,29,239.22

77.34%

Equity Capital

0.00

Face Value

0.00

Reserves

41,71,460.70

34,32,531.93

7,38,928.77

21.53%

Earnings per share (EPS)

4,667.39

2,494.00

2,173.39

87.14%

Diluted Earnings per share

4,667.39

2,494.00

2,173.39

87.14%

Operating Profit Margin (Excl OI)

2.57%

2.70%

0.00

-0.13%

Gross Profit Margin

3.17%

2.79%

0.00

0.38%

PAT Margin

1.56%

2.06%

0.00

-0.50%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Annual - Net Sales

Net Sales 51,08,286.84 Million

in Dec 2025

Figures in Million

YoY Growth in year ended Dec 2025 is 27.37% vs 25.92% in Dec 2024

Annual - Consolidate Net Profit

Consolidate Net Profit 98,423.97 Million

in Dec 2025

Figures in Million

YoY Growth in year ended Dec 2025 is 144.01% vs 222.53% in Dec 2024

Annual - Operating Profit (PBDIT)

Operating Profit (PBDIT) 1,71,628.00 Million

in Dec 2025

Figures in Million

YoY Growth in year ended Dec 2025 is 70.19% vs 578.79% in Dec 2024

Annual - Interest

Interest 38,861.19 Million

in Dec 2025

Figures in Million

YoY Growth in year ended Dec 2025 is 53.32% vs -13.01% in Dec 2024

Annual - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 2.57%

in Dec 2025

Figures in %

YoY Growth in year ended Dec 2025 has improved from Dec 2024