Hoa Sen Group Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Dec'25

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Net Sales

83,83,072.24

83,56,617.95

95,09,181.80

84,51,866.10

1,02,21,663.39

1,01,08,704.47

1,08,40,380.57

Other Operating Income

0.00

Total Operating income

83,83,072.24

83,56,617.95

95,09,181.80

84,51,866.10

1,02,21,663.39

1,01,08,704.47

1,08,40,380.57

Raw Material Cost

74,96,016.18

73,40,351.50

83,49,858.08

74,28,924.91

90,69,312.96

92,99,971.22

95,03,466.01

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

52,214.62

47,058.76

42,601.83

45,410.40

49,482.26

41,130.13

39,426.54

Selling and Distribution Expenses

7,75,514.47

9,12,575.78

9,05,770.97

8,55,225.99

9,38,413.38

10,17,971.42

10,30,002.68

Other Expenses

-5,221.46

-4,705.88

-4,260.18

-4,541.04

-4,948.23

-4,113.01

-3,942.65

Total Expenditure (Excl Depreciation)

82,71,530.66

82,52,927.29

92,55,629.05

82,84,150.89

1,00,07,726.34

1,03,17,942.64

1,05,33,468.69

Operating Profit (PBDIT) excl Other Income

111541.6

103690.7

253552.7

167715.2

213937.09999999998

-209238.2

306911.89999999997

Other Income

37,081.83

54,559.57

79,377.90

1,04,969.48

24,551.07

73,869.85

19,764.78

Operating Profit (PBDIT)

3,79,224.59

3,86,304.56

5,57,343.20

4,95,552.27

4,66,214.27

96,914.30

5,67,388.59

Interest

52,214.62

47,058.76

42,601.83

45,410.40

49,482.26

41,130.13

39,426.54

Exceptional Items

0.00

564.35

0.00

Gross Profit (PBDT)

8,87,056.05

10,16,266.45

11,59,323.72

10,22,941.19

11,52,350.44

8,08,733.25

13,36,914.57

Depreciation

2,30,601.18

2,28,054.33

2,24,412.56

2,22,867.59

2,27,726.14

2,32,282.62

2,40,711.93

Profit Before Tax

96,408.78

1,11,191.48

2,90,328.82

2,27,274.28

1,89,005.86

-1,75,934.11

2,87,250.12

Tax

34,058.29

26,533.38

16,542.47

21,833.82

23,470.89

9,953.08

13,837.66

Provisions and contingencies

0.00

Profit After Tax

62,402.21

84,697.30

2,73,775.40

2,05,426.81

1,65,527.08

-1,85,890.77

2,73,403.23

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

62,402.21

84,697.30

2,73,775.40

2,05,426.81

1,65,527.08

-1,85,890.77

2,73,403.23

Share in Profit of Associates

0.00

Minority Interest

-51.72

-39.20

10.95

13.65

7.90

3.58

9.24

Other related items

0.00

Consolidated Net Profit

62,350.49

84,658.10

2,73,786.34

2,05,440.46

1,65,534.98

-1,85,887.18

2,73,412.47

Equity Capital

0.00

Face Value

10000.0

Reserves

1,13,60,354.36

1,13,22,622.59

1,12,39,465.27

1,12,94,932.44

1,11,04,124.79

1,09,00,798.86

1,10,92,147.67

Earnings per share (EPS)

100.49

136.44

440.87

330.81

266.56

-301.78

443.85

Diluted Earnings per share

100.49

136.44

440.87

330.81

266.56

-301.78

443.85

Operating Profit Margin (Excl OI)

1.33%

1.24%

2.67%

1.98%

2.09%

-2.07%

2.83%

Gross Profit Margin

3.9%

4.06%

5.41%

5.33%

4.08%

0.56%

4.87%

PAT Margin

0.74%

1.01%

2.88%

2.43%

1.62%

-1.84%

2.52%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Dec 2025 is 0.32% vs -12.12% in Sep 2025

Consolidate Net Profit

QoQ Growth in quarter ended Dec 2025 is -26.35% vs -69.08% in Sep 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Dec 2025 is 3.13% vs -30.59% in Sep 2025

Interest

QoQ Growth in quarter ended Dec 2025 is 10.96% vs 10.46% in Sep 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Dec 2025 has improved from Sep 2025

Compare Quarterly Results Of Hoa Sen Group With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(VND)

Change(%)

Net Sales

83,83,072.24

4,61,76,484.55

-3,77,93,412.31

-81.85%

Other Operating Income

0.00

Total Operating income

83,83,072.24

4,61,76,484.55

-3,77,93,412.31

-81.85%

Raw Material Cost

74,96,016.18

3,98,36,839.10

-3,23,40,822.92

-81.18%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

52,214.62

13,13,902.55

-12,61,687.93

-96.03%

Selling and Distribution Expenses

7,75,514.47

6,25,516.43

1,49,998.04

23.98%

Other Expenses

-5,221.46

-1,31,390.26

1,26,168.80

96.03%

Total Expenditure (Excl Depreciation)

82,71,530.66

4,04,62,355.53

-3,21,90,824.87

-79.56%

Operating Profit (PBDIT) excl Other Income

1,11,541.58

5,714,129.02

-56,02,587.44

-98.05%

Other Income

37,081.83

1,99,903.50

-1,62,821.67

-81.45%

Operating Profit (PBDIT)

3,79,224.59

59,71,037.57

-55,91,812.98

-93.65%

Interest

52,214.62

13,13,902.55

-12,61,687.93

-96.03%

Exceptional Items

0.00

Gross Profit (PBDT)

8,87,056.05

63,39,645.45

-54,52,589.40

-86.01%

Depreciation

2,30,601.18

57,005.05

1,73,596.13

304.53%

Profit Before Tax

96,408.78

46,00,129.96

-45,03,721.18

-97.90%

Tax

34,058.29

7,11,780.23

-6,77,721.94

-95.22%

Provisions and contingencies

0.00

Profit After Tax

62,402.21

38,60,994.45

-37,98,592.24

-98.38%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

62,402.21

38,60,994.45

-37,98,592.24

-98.38%

Share in Profit of Associates

0.00

Minority Interest

-51.72

27,355.29

-27,407.01

-100.19%

Other related items

0.00

Consolidated Net Profit

62,350.49

38,88,349.73

-38,25,999.24

-98.40%

Equity Capital

0.00

Face Value

10,000.00

0.00

Reserves

1,13,60,354.36

12,91,77,908.92

-11,78,17,554.56

-91.21%

Earnings per share (EPS)

100.49

0.00

100.49

Diluted Earnings per share

100.49

0.00

100.49

Operating Profit Margin (Excl OI)

1.33%

12.37%

0.00

-11.04%

Gross Profit Margin

3.90%

10.09%

0.00

-6.19%

PAT Margin

0.74%

8.36%

0.00

-7.62%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 8,38,307.22 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 0.32% vs -12.12% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -17.99% vs 12.66% in Dec 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 6,235.05 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is -26.35% vs -69.08% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -62.33% vs 60.15% in Dec 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 34,214.28 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 3.13% vs -30.59% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -22.53% vs 17.48% in Dec 2024

Quarterly - Interest

Interest 5,221.46 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 10.96% vs 10.46% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 5.52% vs 91.16% in Dec 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 1.33%

in Dec 2025

Figures in %

QoQ Growth in quarter ended Dec 2025 has improved from Sep 2025

YoY Growth in quarter ended Dec 2025 has fallen from Dec 2024