BMG

May Bình Minh ·UPCOM ·2025Q4

▲ Showing improvement

Price

18,500

Latest close

24 Apr 2026

P/E —

P/B —

EPS —

BVPS —

ROE 13.0%

ROA 8.3%

Profit Margin 5.2%

Asset Turnover 1.61x

Equity Mult. 1.56x

TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity

What Is Changing

On a Năm 2025 basis, BMG is improving on both revenue and margins, though the magnitude is still moderate — profit is at an all-time high. This signal only becomes convincing if the improvement continues through the next few periods.

	                            
	                                TTM REVENUE
	                            
	                                    VND 296bn
	                                
+7.2%YoY

	                            
	                                TTM NET PROFIT
	                            
	                                    VND 15bn
	                                
+16.7%YoY

Quarterly snapshot data is not available yet.

Financial Highlights

Detailed analysis of each financial dimension

Is the profit sustainable?

Margins are broadly flat — earnings quality is the factor to watch.

very positive positive stable watch under pressure

What is driving the margin?

Track net margin changes and the operating components against the same period last year.

Profitability trend

Net Margin 5.18% +0.4pp

Gross Margin — —

SG&A / Revenue — —

Is capital being used efficiently?

Evaluate capital, asset, and working-capital efficiency.

Balance Sheet

Focus on inventory, liability structure, and year-end cash balance.

Inventory ended the period at 52.3bn, roughly 27.5% of total assets.

Over the last 12 months, working capital released 0.0bn of cash.

Working Capital Drivers

Receivables were broadly stable → neutral CFO: —

Inventories were broadly stable → neutral CFO: —

Payables were broadly stable → neutral CFO: —

Working Capital Efficiency

Track receivable, inventory, and payable turns to judge working-capital efficiency.

Track DSO, DIO, DPO components to evaluate working capital turnover efficiency.

Working Capital Efficiency

Receivables — —

Inventory — —

Payables — —

Cash Conversion Cycle — —

Is financial risk significant?

High leverage combined with negative operating cash flow — this area needs close monitoring.

Statement Data

Item	2025	2024	2023	2022
Revenue	295.9	276.0	295.7	317.4
Revenue Deductions	—	0.0	0.0	0.0
Net Revenue	295.9	276.0	295.7	317.4
Cost of Goods Sold	241.0	226.4	246.1	265.7
Gross Profit	54.9	49.6	49.6	51.8
Financial Income	3.1	3.2	4.5	4.8
Financial Expenses	0.3	0.5	0.8	0.0
Interest Expense	0.2	0.1	0.2	0.0
Share of Associates and Joint Ventures	—	0.0	0.0	0.0
Selling Expenses	7.0	7.4	7.9	8.7
General and Administrative Expenses	31.5	28.8	29.3	32.7
Operating Profit	19.3	16.0	16.2	15.1
Other Income	0.0	0.6	0.0	0.3
Other Expenses	0.2	0.1	0.0	0.0
Other Profit	-0.1	0.4	0.0	0.3
Profit Before Tax	19.2	16.4	16.2	15.3
Current Income Tax Expense	3.9	3.3	3.4	3.0
Deferred Income Tax Expense	—	0.0	0.0	0.0
Net Income	15.3	13.1	12.8	12.3
Non-controlling Interest	—	0.0	0.0	0.0
Profit Attributable to Parent	15.3	13.1	12.8	12.3
Earnings per Share	2,608.00	2,234.00	2,170.00	2,099.00
Diluted EPS	2,608.00	2,234.00	2,170.00	2,332.05

Item	2025	2024	2023	2022
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	113.5	111.0	100.0	149.5
I. Cash and cash equivalents	11.9	19.2	12.1	31.1
1. Cash	6.9	10.4	6.6	21.1
2. Cash equivalents	5.0	8.8	5.5	10.0
II. Short-term financial investments	0.3	20.0	22.9	35.4
1. Available for sale securities	—	0.0	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	—	0.0	0.0	0.0
3. Held to maturity investments	0.3	20.0	22.9	35.4
III. Short-term receivables	36.2	20.6	29.0	30.1
1. Short-term trade accounts receivable	16.4	19.8	28.1	28.6
2. Short-term prepayments to suppliers	19.4	0.3	0.5	1.0
3. Short-term inter-company receivables	—	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	—	0.0	0.0	0.0
5. Short-term loan receivables	—	0.0	0.0	0.0
6. Other short-term receivables	0.4	0.5	0.4	0.5
7. Provision for short-term doubtful debts (*)	—	0.0	0.0	0.0
8. Assets awaiting resolution	—	0.0	0.0	0.0
IV. Inventories	52.3	45.2	34.2	47.9
1. Inventories	52.3	45.2	34.4	47.9
2. Provision for decline in value of inventories	—	0.0	-0.2	0.0
V. Other short-term assets	12.7	6.0	1.8	5.0
1. Short-term prepayments	0.3	0.0	0.2	0.0
2. Value added tax to be reclaimed	11.5	6.0	1.6	4.9
3. Taxes and other receivables from state authorities	0.9	0.0	0.0	0.0
4. Government bonds	—	0.0	0.0	0.0
5. Other short-term assets	—	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	76.8	67.5	70.6	24.2
I. Long-term receivables	0.4	0.4	0.4	0.4
1. Long-term trade receivables	—	0.0	0.0	0.0
2. Long-term prepayments to suppliers	—	0.0	0.0	0.0
3. Capital at inter-company	—	0.0	0.0	0.0
4. Long-term inter-company receivables	—	0.0	0.0	0.0
5. Long-term loan receivables	—	0.0	0.0	0.0
6. Other long-term receivables	0.4	0.4	0.4	0.4
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0
II. Fixed assets	29.8	28.7	30.7	15.7
1. Tangible fixed assets	20.6	19.2	20.7	5.4
- Cost	95.7	91.3	105.8	87.9
- Accumulated depreciation	-75.1	-72.1	-85.0	-82.5
2. Financial leased fixed assets	—	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0
3. Intangible fixed assets	9.2	9.6	9.9	10.3
- Cost	17.8	17.8	17.8	17.8
- Accumulated depreciation	-8.6	-8.2	-7.8	-7.5
III. Investment properties	—	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0
IV. Long-term assets in progress	25.1	15.6	15.7	6.7
1. Long-term production in progress	—	0.0	0.0	0.0
2. Construction in progress	25.1	15.6	15.7	6.7
V. Long-term financial investments	0.5	0.6	0.7	0.7
1. Investments in subsidiaries	—	0.0	0.0	0.0
2. Investments in associates, joint-ventures	—	0.0	0.0	0.0
3. Investments in other entities	0.7	0.7	0.7	0.7
4. Provision for diminution in value of long-term investments	-0.2	-0.1	-0.0	0.0
5. Held to maturity investments	—	0.0	0.0	0.0
6. Other long-term investments	—	0.0	0.0	0.0
VI. Other long-term assets	21.0	22.2	23.1	0.7
1. Long-term prepayments	21.0	22.2	23.1	0.7
2. Deferred income tax assets	—	0.0	0.0	0.0
3. Long-term equipment, supplies, spare parts	—	0.0	0.0	0.0
4. Other long-term assets	—	0.0	0.0	0.0
5. Goodwill	—	0.0	0.0	0.0
VII. Goodwill (before 2015)	—	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	190.3	178.5	170.5	173.7
A. LIABILITIES (300=210+330)	69.1	63.4	59.4	66.2
I. Short -term liabilities	67.0	61.2	57.2	64.0
1. Short-term trade accounts payable	22.3	22.7	20.1	13.6
2. Short-term advances from customers	5.7	3.3	2.9	10.9
3. Taxes and other payables to state authorities	1.4	0.8	1.3	1.5
4. Payable to employees	30.0	27.5	25.1	31.7
5. Short-term acrrued expenses	2.2	0.9	1.0	1.4
6. Short-term inter-company payables	—	0.0	0.0	0.0
7. Construction contract progress payments due to suppliers	—	0.0	0.0	0.0
8. Short-term unearned revenue	—	0.0	0.0	0.0
9. Other short-term payables	4.6	4.3	3.6	3.6
10. Short-term borrowings and financial leases	—	0.0	1.3	0.0
11. Provision for short-term liabilities	—	0.0	0.0	0.0
12.. Bonus and welfare fund	0.8	1.9	1.9	1.4
13. Price stabilization fund	—	0.0	0.0	0.0
14. Government bonds	—	0.0	0.0	0.0
II. Long-term liabilities	2.2	2.2	2.2	2.2
1. Long-term trade payables	—	0.0	0.0	0.0
2. Long-term advances from customers	—	0.0	0.0	0.0
3. Long-term acrrued expenses	—	0.0	0.0	0.0
4. Inter-company payables on business capital	—	0.0	0.0	0.0
5. Long-term inter-company payables	—	0.0	0.0	0.0
6. Long-term unearned revenue	—	0.0	0.0	0.0
7. Other long-term liabilities	2.2	2.2	2.2	2.2
8. Long-term borrowings and financial leases	—	0.0	0.0	0.0
9. Convertible bonds	—	0.0	0.0	0.0
10. Preferred stock (Debts)	—	0.00	0.00	0.00
11. Deferred income tax liabilities	—	0.0	0.0	0.0
12. Provision for long-term liabilities	—	0.0	0.0	0.0
13. Fund for technology development	—	0.0	0.0	0.0
14. Provision for severance allowances	—	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	121.1	115.0	111.1	107.5
I. Owner's equity	121.1	115.0	111.1	107.5
1. Owner's capital	52.9	52.9	52.9	52.9
- Common stock with voting right	52,920,000,000.00	52,920,000,000.00	52,920,000,000.00	52,920,000,000.00
- Preferred stock	—	0.00	0.00	0.00
2. Share premium	—	0.0	0.0	0.0
3. Convertible bond option	—	0.0	0.0	0.0
4. Other capital of owners	—	0.0	0.0	0.0
5. Treasury shares	—	0.00	0.00	0.00
6. Assets revaluation differences	—	0.0	0.0	0.0
7. Foreign exchange differences	—	0.0	0.0	0.0
8. Investment and development fund	52.9	49.0	45.4	42.3
9. Fund to support corporate restructuring	—	0.0	0.0	0.0
10. Other funds from owner's equity	—	0.0	0.0	0.0
11. Undistributed earnings after tax	15.3	13.1	12.8	12.3
- Accumulated retained earning at the end of the previous period	—	0.0	0.0	0.0
- Undistributed earnings in this period	15.3	13.1	12.8	12.3
12. Reserves for investment in construction	—	0.0	0.0	0.0
13. Minority's interest	—	0.0	0.0	0.0
14. Financial reserves	—	0.0	0.0	0.0
II. Other resources and funds	—	0.0	0.0	0.0
1. Subsidized not-for-profit funds	—	0.0	0.0	0.0
2. Funds invested in fixed assets	—	0.0	0.0	0.0
C. MINORITY'S INTEREST	—	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	190.3	178.5	170.5	173.7

Item	2025	2024	2023	2022
Profit Before Tax	19.2	16.4	16.2	15.3
Depreciation of Fixed Assets and Investment Property	3.3	3.2	2.9	3.1
Provision (Increase)/Reversal	0.1	-0.2	0.2	0.0
FX Gain/Loss from Revaluation of Monetary Items	-0.4	-0.4	-0.4	-1.9
Gain/Loss from Investment Activities	-1.1	-3.0	-3.5	-3.1
Interest Expense	0.2	0.1	0.2	0.0
Gain/Loss on Disposal of Fixed Assets	—	0.0	0.0	0.0
Interest Income and Dividends	—	0.0	0.0	0.0
Amortization of Goodwill	—	0.0	0.0	0.0
Other Adjustments	—	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	21.2	16.2	15.5	13.5
Increase/(Decrease) in Receivables	-22.4	4.2	4.4	-6.3
Increase/(Decrease) in Inventory	-7.2	-10.7	13.5	-3.6
Increase/(Decrease) in Payables (Excl. Interest and CIT)	5.9	5.4	-9.3	-2.7
Increase/(Decrease) in Prepaid Expenses	1.0	1.1	-22.5	0.9
Changes in Trading Securities	—	0.0	0.0	0.0
Interest Paid	-0.2	-0.1	-0.2	0.0
Corporate Income Tax Paid	-3.4	-3.8	-2.9	-2.7
Other Operating Receipts	0.2	0.2	0.0	0.0
Other Operating Payments	-2.6	-1.6	-3.8	-1.2
Net Cash Flow from Operating Activities	-7.4	10.9	-5.2	-1.9
Payments for Fixed Assets and Other Long-term Assets	-13.7	-1.2	-26.8	-0.4
Proceeds from Disposal of Fixed Assets and Long-term Assets	—	0.6	0.0	0.3
Loans and Purchases of Debt Instruments	-18.4	-33.6	-66.7	-74.1
Receipts from Loan Repayments and Sale of Debt Instruments	38.1	36.5	79.2	69.5
Investments in Other Entities	—	0.0	0.0	0.0
Proceeds from Investments in Other Entities	—	0.0	0.0	0.0
Dividends and Interest Income Received	1.5	2.3	3.5	2.9
Increase/(Decrease) in Term Deposits	—	0.0	0.0	0.0
Acquisition of Non-controlling Interests	—	0.0	0.0	0.0
Other Investing Receipts	—	0.0	0.0	0.0
Other Investing Payments	—	0.0	0.0	0.0
Net Cash Flow from Investing Activities	7.5	4.6	-10.8	-1.8
Proceeds from Equity Issuance and Capital Contributions	—	0.00	3,169,073,073.00	0.00
Share Repurchases	—	0.00	0.00	0.00
Proceeds from Borrowings	13.0	13.8	16.1	0.0
Repayment of Borrowings	-13.0	-15.1	-14.8	0.0
Repayment of Finance Leases	—	0.0	0.0	0.0
Dividends Paid	-7.9	-7.9	-7.9	-5.2
Other Financing Receipts	—	0.0	0.0	0.0
Other Financing Payments	—	0.0	0.0	0.0
Net Cash Flow from Financing Activities	-7.9	-9.2	-3.4	-5.2
Net Cash Flow During the Period	-7.8	6.3	-19.4	-9.0
Cash and Cash Equivalents at Beginning of Period	19.2	12.1	31.1	39.3
FX Difference from Revaluation	0.6	0.7	0.4	0.8
Cash and Cash Equivalents at End of Period	11.9	19.2	12.1	31.1

Item	Q4'25
Profit Before Tax	19.2
Depreciation of Fixed Assets and Investment Property	3.3
Provision (Increase)/Reversal	0.1
FX Gain/Loss from Revaluation of Monetary Items	-0.4
Gain/Loss from Investment Activities	-1.1
Interest Expense	0.2
Operating Profit Before Changes in Working Capital	21.2
Increase/(Decrease) in Receivables	-22.4
Increase/(Decrease) in Inventory	-7.2
Increase/(Decrease) in Payables (Excl. Interest and CIT)	5.9
Increase/(Decrease) in Prepaid Expenses	1.0
Interest Paid	-0.2
Corporate Income Tax Paid	-3.4
Other Operating Payments	-2.6
Net Cash Flow from Operating Activities	-7.4
Payments for Fixed Assets and Other Long-term Assets	-13.7
Loans and Purchases of Debt Instruments	-18.4
Receipts from Loan Repayments and Sale of Debt Instruments	38.1
Dividends and Interest Income Received	1.5
Net Cash Flow from Investing Activities	7.5
Proceeds from Borrowings	13.0
Repayment of Borrowings	-13.0
Dividends Paid	-7.9
Net Cash Flow from Financing Activities	-7.9
Net Cash Flow During the Period	-7.8
Cash and Cash Equivalents at Beginning of Period	19.2
FX Difference from Revaluation	0.6
Cash and Cash Equivalents at End of Period	11.9

Explore Other Stocks In The Same Sector

VGT, MSH, VGG, TNG, TCM, MNB, M10, HDM, BDG, HNI, HUG, SGI, PTG, DM7, EVE, GIL, X20, MGG, X26, AAT, DCG, TDT, HSM, NJC, VDN, AG1, TET, TTG, THM, MPT, GMC

Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.

BMG

What Is Changing

Financial Highlights

Is the profit sustainable?

What is driving the margin? ●

Is capital being used efficiently?

Balance Sheet ●

Working Capital Efficiency ●

Is financial risk significant?

Statement Data

What is driving the margin?

Balance Sheet

Working Capital Efficiency