Vinhomes JSC

  • Market Cap: Large Cap
  • Industry: Realty
  • ISIN: VN000000VHM0
VND
121,100.00
-900 (-0.74%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationAnnual 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
15,32,70,923.00
10,23,23,186.00
10,35,56,722.00
6,23,92,603.00
8,49,85,606.00
7,15,46,737.00
5,16,26,931.00
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
15,32,70,923.00
10,23,23,186.00
10,35,56,722.00
6,23,92,603.00
8,49,85,606.00
7,15,46,737.00
5,16,26,931.00
Raw Material Cost
10,71,08,328.00
6,95,48,470.00
6,80,86,100.00
3,19,40,104.00
3,67,79,087.00
4,57,85,916.00
2,43,19,123.00
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
93,01,732.00
28,30,352.00
18,15,585.00
16,57,041.00
14,15,510.00
14,18,624.00
12,45,474.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
1,49,38,482.00
99,52,667.00
35,93,571.00
23,71,601.00
27,85,675.00
40,19,261.00
25,48,827.00
Selling and Distribution Expenses
71,80,811.00
81,91,947.00
75,19,750.00
48,31,879.00
58,04,557.00
46,99,037.00
40,89,294.00
Other Expenses
-24,24,021.40
-12,78,301.90
-5,40,915.60
-4,02,864.20
-4,20,118.50
-5,43,788.50
-3,79,430.10
Total Expenditure (Excl Depreciation)
11,42,89,139.00
7,77,40,417.00
7,56,05,850.00
3,67,71,983.00
4,25,83,644.00
5,04,84,953.00
2,84,08,417.00
Operating Profit (PBDIT) excl Other Income
38981784
24582769
27950872
25620620
42401962
21061784
23218514
Other Income
2,87,66,604.00
2,62,17,847.00
1,89,52,984.00
1,53,93,680.00
85,66,690.00
1,94,74,314.00
90,76,007.00
Operating Profit (PBDIT)
7,00,46,529.00
5,26,01,094.00
4,83,40,149.00
4,22,30,848.00
5,20,56,344.00
4,10,78,034.00
3,26,46,367.00
Interest
1,49,38,482.00
99,52,667.00
35,93,571.00
23,71,601.00
27,85,675.00
40,19,261.00
25,48,827.00
Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit (PBDT)
4,61,62,595.00
3,27,74,716.00
3,54,70,622.00
3,04,52,499.00
4,82,06,519.00
2,57,60,821.00
2,73,07,808.00
Depreciation
22,98,141.00
18,00,478.00
14,36,293.00
12,16,548.00
10,87,692.00
5,41,936.00
3,51,846.00
Profit Before Tax
5,28,09,906.00
4,08,47,949.00
4,33,10,285.00
3,86,42,699.00
4,81,82,977.00
3,65,16,837.00
2,97,45,694.00
Tax
94,75,130.00
57,75,263.00
97,77,409.00
94,81,109.00
92,34,499.00
83,10,297.00
54,26,594.00
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
4,18,95,255.00
3,18,01,258.00
3,33,71,406.00
2,88,30,869.00
3,88,24,562.00
2,73,51,280.00
2,17,47,376.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
4,18,95,255.00
3,18,01,258.00
3,33,71,406.00
2,88,30,869.00
3,88,24,562.00
2,73,51,280.00
2,17,47,376.00
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
14,39,521.00
32,71,428.00
1,61,470.00
3,30,721.00
1,23,916.00
8,55,260.00
25,71,724.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
4,33,34,776.00
3,50,72,686.00
3,35,32,876.00
2,91,61,590.00
3,89,48,478.00
2,82,06,540.00
2,43,19,100.00
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
10000.0
10000.0
10000.0
10000.0
10000.0
10000.0
10000.0
Reserves
23,80,79,067.00
20,26,35,641.00
17,93,01,793.00
14,52,13,275.00
12,47,41,499.00
8,57,00,511.00
5,60,96,157.00
Earnings per share (EPS)
10199.92
7347.71
7663.89
6621.14
9014.89
6395.91
5001.23
Diluted Earnings per share
10199.92
7347.71
7663.89
6621.14
9014.89
6395.91
5001.23
Operating Profit Margin (Excl OI)
25.43%
24.02%
26.99%
41.06%
49.89%
29.44%
44.97%
Gross Profit Margin
35.95%
41.68%
43.21%
63.88%
57.98%
51.8%
58.3%
PAT Margin
27.33%
31.08%
32.23%
46.21%
45.68%
38.23%
42.12%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2025 is 49.79% vs -1.19% in Dec 2024

stock-summary

Consolidate Net Profit

YoY Growth in year ended Dec 2025 is 23.56% vs 4.59% in Dec 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2025 is 56.46% vs -10.22% in Dec 2024

stock-summary

Interest

YoY Growth in year ended Dec 2025 is 50.10% vs 176.96% in Dec 2024

stock-summary

Operating Profit Margin (Excl OI)

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

Compare Annual Results Of Vinhomes JSC With
Markets Mojo
Figures in Million
Consolidate Annual Results
Markets Mojo
Markets Mojo
Change(VND)
Change(%)
Net Sales
15,32,70,923.00
33,18,37,561.00
-17,85,66,638.00
-53.81%
Other Operating Income
0.00
0.00
0.00
Total Operating income
15,32,70,923.00
33,18,37,561.00
-17,85,66,638.00
-53.81%
Raw Material Cost
10,71,08,328.00
24,94,29,144.00
-14,23,20,816.00
-57.06%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
93,01,732.00
2,64,91,003.00
-1,71,89,271.00
-64.89%
Power Cost
0
0
0.00
Manufacturing Expenses
1,49,38,482.00
4,33,50,154.00
-2,84,11,672.00
-65.54%
Selling and Distribution Expenses
71,80,811.00
2,13,29,688.00
-1,41,48,877.00
-66.33%
Other Expenses
-24,24,021.40
-12,39,132.10
-11,84,889.30
-95.62%
Total Expenditure (Excl Depreciation)
11,42,89,139.00
32,82,08,668.00
-21,39,19,529.00
-65.18%
Operating Profit (PBDIT) excl Other Income
3,89,81,784.00
3,628,893.00
3,53,52,891.00
974.21%
Other Income
2,87,66,604.00
6,61,58,636.00
-3,73,92,032.00
-56.52%
Operating Profit (PBDIT)
7,00,46,529.00
10,14,52,776.00
-3,14,06,247.00
-30.96%
Interest
1,49,38,482.00
4,33,50,154.00
-2,84,11,672.00
-65.54%
Exceptional Items
0.00
0.00
0.00
Gross Profit (PBDT)
4,61,62,595.00
5,07,43,170.00
-45,80,575.00
-9.03%
Depreciation
22,98,141.00
3,16,65,247.00
-2,93,67,106.00
-92.74%
Profit Before Tax
5,28,09,906.00
2,64,37,375.00
2,63,72,531.00
99.75%
Tax
94,75,130.00
1,53,72,561.00
-58,97,431.00
-38.36%
Provisions and contingencies
0
0
0.00
Profit After Tax
4,18,95,255.00
1,06,85,191.00
3,12,10,064.00
292.09%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
4,18,95,255.00
1,06,85,191.00
3,12,10,064.00
292.09%
Share in Profit of Associates
0
0
0.00
Minority Interest
14,39,521.00
-2,85,120.00
17,24,641.00
604.88%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
4,33,34,776.00
1,04,00,071.00
3,29,34,705.00
316.68%
Equity Capital
0
0
0.00
Face Value
10,000.00
10,000.00
0.00
Reserves
23,80,79,067.00
14,72,91,733.00
9,07,87,334.00
61.64%
Earnings per share (EPS)
10,199.92
1,421.39
8,778.53
617.60%
Diluted Earnings per share
10,199.92
1,421.39
8,778.53
617.60%
Operating Profit Margin (Excl OI)
25.43%
1.09%
0.00
24.34%
Gross Profit Margin
35.95%
17.51%
0.00
18.44%
PAT Margin
27.33%
3.22%
0.00
24.11%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 1,53,27,092.30 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 49.79% vs -1.19% in Dec 2024

Annual - Consolidate Net Profit
Consolidate Net Profit 43,33,477.60 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 23.56% vs 4.59% in Dec 2024

Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 41,27,992.50 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 56.46% vs -10.22% in Dec 2024

Annual - Interest
Interest 14,93,848.20 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 50.10% vs 176.96% in Dec 2024

Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 25.43%
in Dec 2025

Figures in %
stock-summary

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