DNP
Listed Company · HNX
Price
19,900
Latest close
02 Apr 2026
P/E
19.0x
EPS
(TTM)
1,049
ROE
(TTM)
2.4%
P/B
0.4x
BVPS
(Latest)
45,357
ROA
(TTM)
0.8%
What Is Changing
DNP no longer looks like a business simply rebounding from a weak base. Revenue posted +6.8% YoY, while net margin reached 2.73% with an additional +0.6pp improvement versus the prior year. The next question is whether current profit momentum can hold through the next cycle.
- Net Margin expanded consistently from 1.69% in 2023 to 2.73% in 2025.
- Revenue increased 6.8% YoY to VND 9,506.9bn in 2025.
- Net Income reached a multi-period high at VND 259.5bn in 2025.
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 9,506.9 | 8,898.4 | 7,579.4 | 7,692.8 | 5,382.8 |
| Growth | +7% | +17% | -1% | +43% | — |
| Net Income | 259.5 | 191.8 | 127.9 | 94.9 | 15.9 |
| Net Margin | 2.73% | 2.16% | 1.69% | 1.23% | 0.30% |
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,774.0 | 2,299.7 | 2,626.7 | 2,075.3 | 2,655.2 | 2,214.5 | 2,258.4 | 1,771.0 | 2,297.7 | 1,811.7 | 1,999.5 | 1,482.1 |
| Growth | +21% | -12% | +27% | -22% | +20% | -2% | +28% | -23% | +27% | -9% | +35% | — |
| Net Income | 134.7 | 53.2 | 63.1 | 9.1 | 69.4 | 67.3 | 45.7 | 6.1 | 2.1 | 14.2 | 130.2 | 1.6 |
| Net Margin | 4.86% | 2.32% | 2.40% | 0.44% | 2.61% | 3.04% | 2.02% | 0.34% | 0.09% | 0.78% | 6.51% | 0.11% |
Financial Statements
Profitability
Net margin reached 2.73% while Revenue posted +6.8% YoY.
Balance Sheet
Inventory stood at 2,004.9bn, liabilities at 12,800.6bn, and equity at 6,394.2bn.
Cash Flow
Operating cash flow was 640.7bn in 2024, while investing cash flow was 527.7bn.
Financing cash flow: -255.6bn.
| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
|
Revenue
|
9,679.8 | 9,081.0 | 7,769.7 | 7,752.3 | 5,460.7 |
|
Revenue Deductions
|
172.8 | 182.6 | 190.3 | 59.4 | 0.0 |
|
Net Revenue
|
9,506.9 | 8,898.4 | 7,579.4 | 7,692.8 | 5,382.8 |
|
Cost of Goods Sold
|
7,891.5 | 7,390.4 | 6,257.4 | 6,407.8 | 0.0 |
|
Gross Profit
|
1,615.4 | 1,508.1 | 1,322.0 | 1,285.1 | 990.3 |
|
Financial Income
|
411.2 | 470.0 | 592.4 | 511.3 | 265.9 |
|
Financial Expenses
|
700.6 | 649.7 | 808.4 | 772.4 | -547.0 |
|
Interest Expense
|
614.6 | 549.0 | 658.3 | 619.3 | -523.8 |
|
Share of Associates and Joint Ventures
|
5.3 | 97.2 | 5.4 | 12.1 | 11.5 |
|
Selling Expenses
|
533.3 | 527.1 | 475.8 | 444.8 | -335.9 |
|
General and Administrative Expenses
|
461.9 | 467.3 | 442.8 | 434.2 | -402.0 |
|
Operating Profit
|
336.2 | 431.2 | 192.7 | 157.1 | -17.2 |
|
Other Income
|
324.8 | 83.2 | 12.4 | 21.9 | 0.0 |
|
Other Expenses
|
290.4 | 285.7 | 16.4 | 7.8 | 0.0 |
|
Other Profit
|
34.5 | -202.5 | -4.0 | 14.1 | 53.7 |
|
Profit Before Tax
|
370.7 | 228.7 | 188.7 | 171.2 | 36.4 |
|
Current Income Tax Expense
|
173.1 | 101.0 | 98.4 | 101.6 | -20.5 |
|
Deferred Income Tax Expense
|
-61.9 | -64.1 | -37.6 | -25.3 | 0.0 |
|
Net Income
|
259.5 | 191.8 | 127.9 | 94.9 | 15.9 |
|
Non-controlling Interest
|
111.5 | 148.3 | 87.5 | 90.5 | 12.8 |
|
Profit Attributable to Parent
|
147.9 | 43.5 | 40.5 | 4.4 | 3.1 |
|
Earnings per Share
|
1,049.00 | 336.00 | 340.00 | 37.00 | 28.00 |
|
Diluted EPS
|
1,049.00 | 336.00 | 340.00 | 37.00 | 25.78 |
| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
|
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
|
10,684.6 | 8,859.0 | 8,307.3 | 7,603.8 | 4,841.7 |
|
I. Cash and cash equivalents
|
1,755.3 | 1,892.7 | 980.5 | 921.2 | 450.9 |
|
1. Cash
|
301.1 | 572.2 | 253.3 | 262.3 | 0.0 |
|
2. Cash equivalents
|
1,454.2 | 1,320.6 | 727.2 | 658.9 | 0.0 |
|
II. Short-term financial investments
|
422.3 | 397.4 | 325.7 | 879.7 | 0.0 |
|
1. Available for sale securities
|
37.5 | 37.5 | 0.0 | 541.9 | 0.0 |
|
2. Provision for diminution in value of available for sale securities (*)
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
3. Held to maturity investments
|
384.8 | 359.9 | 325.7 | 337.8 | 0.0 |
|
III. Short-term receivables
|
6,320.7 | 4,825.8 | 5,415.4 | 4,157.1 | 1,430.6 |
|
1. Short-term trade accounts receivable
|
1,922.0 | 1,444.7 | 1,570.3 | 1,349.0 | 0.0 |
|
2. Short-term prepayments to suppliers
|
1,279.5 | 827.3 | 754.7 | 824.4 | 0.0 |
|
3. Short-term inter-company receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
4. Construction contract progress receipts due from customers
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Short-term loan receivables
|
866.9 | 570.9 | 351.7 | 188.6 | 0.0 |
|
6. Other short-term receivables
|
2,495.9 | 2,210.9 | 2,871.8 | 1,900.7 | 0.0 |
|
7. Provision for short-term doubtful debts (*)
|
-243.8 | -228.0 | -133.2 | -105.6 | 0.0 |
|
8. Assets awaiting resolution
|
0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|
IV. Inventories
|
2,004.9 | 1,583.0 | 1,503.3 | 1,487.6 | 1,250.7 |
|
1. Inventories
|
2,032.8 | 1,597.5 | 1,517.5 | 1,500.7 | 0.0 |
|
2. Provision for decline in value of inventories
|
-28.0 | -14.5 | -14.3 | -13.0 | 0.0 |
|
V. Other short-term assets
|
181.4 | 160.2 | 82.5 | 158.3 | 103.1 |
|
1. Short-term prepayments
|
40.1 | 30.5 | 24.6 | 16.9 | 0.0 |
|
2. Value added tax to be reclaimed
|
124.1 | 84.5 | 53.7 | 126.6 | 0.0 |
|
3. Taxes and other receivables from state authorities
|
17.2 | 13.1 | 4.2 | 14.8 | 0.0 |
|
4. Government bonds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Other short-term assets
|
0.0 | 32.1 | 0.0 | 0.0 | 0.0 |
|
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)
|
8,510.3 | 8,814.5 | 7,769.4 | 8,925.0 | 9,381.0 |
|
I. Long-term receivables
|
80.5 | 83.7 | 191.2 | 342.0 | 0.0 |
|
1. Long-term trade receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 44.4 |
|
2. Long-term prepayments to suppliers
|
0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|
3. Capital at inter-company
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
4. Long-term inter-company receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Long-term loan receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
6. Other long-term receivables
|
80.4 | 83.6 | 191.2 | 342.0 | 0.0 |
|
7. Provision for long-term doubtful debts
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
II. Fixed assets
|
6,830.5 | 7,280.7 | 5,858.3 | 6,974.5 | 7,613.8 |
|
1. Tangible fixed assets
|
5,539.1 | 5,710.5 | 4,113.6 | 5,129.4 | 5,358.2 |
|
- Cost
|
11,283.1 | 11,513.6 | 8,495.0 | 9,080.9 | 0.0 |
|
- Accumulated depreciation
|
-5,744.0 | -5,803.0 | -4,381.5 | -3,951.5 | 0.0 |
|
2. Financial leased fixed assets
|
277.0 | 245.3 | 137.1 | 190.5 | 244.4 |
|
- Cost
|
318.4 | 283.1 | 168.4 | 242.7 | 0.0 |
|
- Accumulated depreciation
|
-41.5 | -37.8 | -31.3 | -52.2 | 0.0 |
|
3. Intangible fixed assets
|
1,014.5 | 1,324.9 | 1,607.6 | 1,654.5 | 2,011.1 |
|
- Cost
|
1,271.7 | 1,541.0 | 1,766.7 | 1,761.3 | 0.0 |
|
- Accumulated depreciation
|
-257.2 | -216.1 | -159.1 | -106.7 | 0.0 |
|
III. Investment properties
|
0.0 | 0.0 | 30.7 | 31.2 | 0.0 |
|
- Cost
|
0.0 | 0.0 | 31.8 | 31.8 | 0.0 |
|
- Accumulated depreciation
|
0.0 | 0.0 | -1.1 | -0.5 | 0.0 |
|
IV. Long-term assets in progress
|
896.9 | 672.5 | 469.3 | 757.8 | 398.0 |
|
1. Long-term production in progress
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Construction in progress
|
896.9 | 672.5 | 469.3 | 757.8 | 0.0 |
|
V. Long-term financial investments
|
473.5 | 472.9 | 864.1 | 410.3 | 950.6 |
|
1. Investments in subsidiaries
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Investments in associates, joint-ventures
|
103.4 | 100.7 | 837.4 | 356.5 | 0.0 |
|
3. Investments in other entities
|
357.0 | 357.0 | 3.9 | 23.8 | 0.0 |
|
4. Provision for diminution in value of long-term investments
|
-2.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Held to maturity investments
|
15.1 | 15.3 | 22.8 | 30.0 | 0.0 |
|
6. Other long-term investments
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
VI. Other long-term assets
|
228.9 | 304.6 | 355.8 | 409.2 | 0.0 |
|
1. Long-term prepayments
|
104.0 | 113.0 | 129.0 | 141.3 | 0.0 |
|
2. Deferred income tax assets
|
0.7 | 13.9 | 16.2 | 5.3 | 0.0 |
|
3. Long-term equipment, supplies, spare parts
|
6.0 | 6.1 | 0.0 | 0.0 | 0.0 |
|
4. Other long-term assets
|
0.0 | 0.0 | 0.0 | 0.0 | 374.1 |
|
5. Goodwill
|
118.2 | 171.6 | 210.6 | 262.6 | 0.0 |
|
VII. Goodwill (before 2015)
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
TOTAL ASSETS (280=100+200)
|
19,194.9 | 17,673.5 | 16,076.7 | 16,528.9 | 14,222.7 |
|
A. LIABILITIES (300=210+330)
|
12,800.6 | 11,598.2 | 11,418.2 | 11,968.0 | 10,224.5 |
|
I. Short -term liabilities
|
6,393.6 | 5,842.2 | 6,098.8 | 6,177.8 | 3,993.8 |
|
1. Short-term trade accounts payable
|
909.6 | 775.2 | 968.9 | 1,302.7 | 776.9 |
|
2. Short-term advances from customers
|
38.5 | 33.7 | 24.3 | 68.3 | 49.5 |
|
3. Taxes and other payables to state authorities
|
198.0 | 121.2 | 118.9 | 95.9 | 0.0 |
|
4. Payable to employees
|
118.2 | 132.6 | 85.7 | 97.4 | 0.0 |
|
5. Short-term acrrued expenses
|
173.9 | 140.5 | 151.5 | 179.8 | 0.0 |
|
6. Short-term inter-company payables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
7. Construction contract progress payments due to suppliers
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
8. Short-term unearned revenue
|
0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|
9. Other short-term payables
|
319.0 | 141.3 | 602.0 | 438.3 | 0.0 |
|
10. Short-term borrowings and financial leases
|
4,615.3 | 4,484.8 | 4,138.4 | 3,982.6 | 2,612.9 |
|
11. Provision for short-term liabilities
|
10.5 | 5.6 | 2.5 | 6.6 | 0.0 |
|
12.. Bonus and welfare fund
|
10.6 | 7.2 | 6.6 | 6.3 | 0.0 |
|
13. Price stabilization fund
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
14. Government bonds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
II. Long-term liabilities
|
6,407.0 | 5,756.0 | 5,319.4 | 5,790.2 | 6,230.8 |
|
1. Long-term trade payables
|
0.0 | 0.0 | 1.3 | 36.2 | 56.4 |
|
2. Long-term advances from customers
|
22.8 | 44.7 | 54.2 | 47.8 | 22.9 |
|
3. Long-term acrrued expenses
|
49.7 | 41.7 | 0.6 | 0.6 | 0.0 |
|
4. Inter-company payables on business capital
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Long-term inter-company payables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
6. Long-term unearned revenue
|
1.3 | 2.0 | 0.2 | 0.4 | 0.4 |
|
7. Other long-term liabilities
|
1,935.4 | 1,503.1 | 1,625.1 | 1,526.3 | 0.0 |
|
8. Long-term borrowings and financial leases
|
4,120.5 | 3,809.1 | 3,254.6 | 3,769.6 | 4,663.8 |
|
9. Convertible bonds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
10. Preferred stock (Debts)
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
11. Deferred income tax liabilities
|
276.3 | 351.4 | 381.3 | 409.3 | 0.0 |
|
12. Provision for long-term liabilities
|
1.1 | 3.9 | 2.2 | 0.0 | 0.0 |
|
13. Fund for technology development
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
14. Provision for severance allowances
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
B. OWNER'S EQUITY (400=410+430)
|
6,394.2 | 6,075.3 | 4,658.5 | 4,560.9 | 3,998.2 |
|
I. Owner's equity
|
6,394.2 | 6,075.3 | 4,658.5 | 4,560.9 | 0.0 |
|
1. Owner's capital
|
1,409.7 | 1,409.7 | 1,189.1 | 1,189.1 | 3,998.2 |
|
- Common stock with voting right
|
1,409.7 | 1,409.7 | 1,189.1 | 1,189.1 | 1,189.1 |
|
- Preferred stock
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Share premium
|
506.9 | 506.9 | 270.8 | 270.8 | 270.8 |
|
3. Convertible bond option
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
4. Other capital of owners
|
45.8 | 45.8 | 45.8 | 45.8 | 45.8 |
|
5. Treasury shares
|
-0.0 | -0.0 | -0.0 | -0.0 | 0.0 |
|
6. Assets revaluation differences
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
7. Foreign exchange differences
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
8. Investment and development fund
|
21.8 | 17.2 | 3.5 | 20.1 | 0.0 |
|
9. Fund to support corporate restructuring
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
10. Other funds from owner's equity
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
11. Undistributed earnings after tax
|
236.8 | 92.9 | 60.6 | 1.5 | 6.8 |
|
- Accumulated retained earning at the end of the previous period
|
88.9 | 49.4 | 20.1 | -42.2 | 4.8 |
|
- Undistributed earnings in this period
|
147.9 | 43.5 | 40.5 | 43.8 | 2.1 |
|
12. Reserves for investment in construction
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
13. Minority's interest
|
4,173.2 | 4,002.8 | 3,088.7 | 3,033.6 | 2,460.1 |
|
14. Financial reserves
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
II. Other resources and funds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
1. Subsidized not-for-profit funds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Funds invested in fixed assets
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
C. MINORITY'S INTEREST
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)
|
19,194.9 | 17,673.5 | 16,076.7 | 16,528.9 | 14,222.7 |
| Item | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
|
Profit Before Tax
|
228.7 | 188.7 | 171.2 | 36.4 | 33.6 |
|
Depreciation of Fixed Assets and Investment Property
|
712.4 | 655.8 | 654.3 | 543.8 | 327.0 |
|
Provision (Increase)/Reversal
|
18.7 | 29.3 | 12.7 | 0.0 | 0.0 |
|
FX Gain/Loss from Revaluation of Monetary Items
|
0.5 | -2.1 | 3.5 | 0.0 | 0.0 |
|
Gain/Loss from Investment Activities
|
-349.5 | -491.0 | -433.6 | 0.0 | 0.0 |
|
Interest Expense
|
549.0 | 658.3 | 619.3 | 0.0 | 0.0 |
|
Gain/Loss on Disposal of Fixed Assets
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Interest Income and Dividends
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Amortization of Goodwill
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Adjustments
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Operating Profit Before Changes in Working Capital
|
1,159.8 | 1,039.1 | 1,027.4 | 972.5 | 459.5 |
|
Increase/(Decrease) in Receivables
|
716.1 | -321.9 | -946.0 | 0.0 | 0.0 |
|
Increase/(Decrease) in Inventory
|
-65.9 | -36.7 | -241.8 | 0.0 | 0.0 |
|
Increase/(Decrease) in Payables (Excl. Interest and CIT)
|
-451.5 | 46.7 | 1,024.6 | 0.0 | 0.0 |
|
Increase/(Decrease) in Prepaid Expenses
|
14.4 | 6.5 | -40.4 | 0.0 | 0.0 |
|
Changes in Trading Securities
|
-37.5 | 541.9 | -504.3 | 0.0 | 0.0 |
|
Interest Paid
|
-584.2 | -663.9 | -582.1 | 0.0 | 0.0 |
|
Corporate Income Tax Paid
|
-108.0 | -95.9 | -50.4 | 0.0 | 0.0 |
|
Other Operating Receipts
|
0.0 | 0.0 | 2.2 | 0.0 | 0.0 |
|
Other Operating Payments
|
-2.5 | -1.3 | -2.8 | 0.0 | 0.0 |
|
Net Cash Flow from Operating Activities
|
640.7 | 514.4 | -313.5 | 150.9 | 196.9 |
|
Payments for Fixed Assets and Other Long-term Assets
|
-545.2 | -312.6 | -1,098.6 | -668.3 | -380.7 |
|
Proceeds from Disposal of Fixed Assets and Long-term Assets
|
103.3 | 8.1 | 102.4 | 7.6 | 45.9 |
|
Loans and Purchases of Debt Instruments
|
-43.8 | -361.2 | -403.8 | -1,880.6 | -949.0 |
|
Receipts from Loan Repayments and Sale of Debt Instruments
|
0.0 | 0.0 | 0.0 | 1,839.8 | 540.5 |
|
Investments in Other Entities
|
-248.9 | -1,038.2 | -351.6 | -906.9 | -436.7 |
|
Proceeds from Investments in Other Entities
|
823.0 | 656.8 | 1,316.2 | 0.0 | 0.0 |
|
Dividends and Interest Income Received
|
439.4 | 304.1 | 128.6 | 0.0 | 0.0 |
|
Increase/(Decrease) in Term Deposits
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Acquisition of Non-controlling Interests
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Investing Receipts
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Investing Payments
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Net Cash Flow from Investing Activities
|
527.7 | -743.0 | -306.9 | -1,478.2 | -1,099.7 |
|
Proceeds from Equity Issuance and Capital Contributions
|
0.1 | 31.0 | 90.7 | 263.1 | 342.8 |
|
Share Repurchases
|
0.0 | -11.0 | 0.0 | 0.0 | 0.0 |
|
Proceeds from Borrowings
|
9,565.4 | 7,829.8 | 6,397.4 | 6,099.8 | 3,906.4 |
|
Repayment of Borrowings
|
-9,752.2 | -7,491.8 | -5,269.7 | -4,702.6 | -3,270.3 |
|
Repayment of Finance Leases
|
-48.5 | -50.0 | -104.2 | -69.3 | -101.0 |
|
Dividends Paid
|
-20.5 | -20.6 | -22.1 | -8.1 | -3.6 |
|
Other Financing Receipts
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Financing Payments
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Net Cash Flow from Financing Activities
|
-255.6 | 287.4 | 1,092.2 | 1,582.9 | 874.3 |
|
Net Cash Flow During the Period
|
912.8 | 58.7 | 471.8 | 280.5 | -139.0 |
|
Cash and Cash Equivalents at Beginning of Period
|
980.5 | 921.2 | 451.0 | 195.3 | 234.7 |
|
FX Difference from Revaluation
|
-0.5 | 0.5 | -1.6 | -0.0 | -0.0 |
|
Cash and Cash Equivalents at End of Period
|
1,892.7 | 980.5 | 921.2 | 450.9 | 206.1 |
| Item | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue
|
2,825.2 | 2,346.2 | 2,670.0 | 2,107.1 | 2,717.0 | 2,275.8 | 2,289.3 | 1,799.5 | 2,384.4 | 1,878.2 | 2,028.5 | 1,513.5 |
|
Revenue Deductions
|
51.2 | 46.5 | 43.3 | 31.8 | 61.8 | 61.3 | 30.9 | 28.5 | 86.6 | 66.6 | 29.0 | 31.4 |
|
Net Revenue
|
2,774.0 | 2,299.7 | 2,626.7 | 2,075.3 | 2,655.2 | 2,214.5 | 2,258.4 | 1,771.0 | 2,297.7 | 1,811.7 | 1,999.5 | 1,482.1 |
|
Cost of Goods Sold
|
2,363.1 | 1,862.1 | 2,227.0 | 1,708.2 | 2,263.4 | 1,845.4 | 1,847.5 | 1,441.0 | 1,946.1 | 1,454.5 | 1,705.1 | 1,162.3 |
|
Gross Profit
|
410.9 | 437.6 | 399.7 | 367.2 | 391.8 | 369.1 | 410.9 | 330.0 | 351.7 | 357.1 | 294.4 | 319.9 |
|
Financial Income
|
129.8 | 92.2 | 112.2 | 79.6 | 248.6 | 81.7 | 69.6 | 69.0 | 99.3 | 81.3 | 417.0 | 55.6 |
|
Financial Expenses
|
146.1 | 173.2 | 183.3 | 198.0 | 135.9 | 141.1 | 189.5 | 182.6 | 186.8 | 178.5 | 319.9 | 177.7 |
|
Interest Expense
|
140.7 | 145.1 | 176.8 | 152.0 | 111.9 | 114.6 | 160.0 | 165.3 | 142.5 | 164.4 | 189.1 | 168.3 |
|
Share of Associates and Joint Ventures
|
2.4 | 1.1 | -0.3 | 0.5 | 23.5 | 29.6 | 35.4 | 7.4 | 1.1 | 1.8 | -0.8 | 3.1 |
|
Selling Expenses
|
152.6 | 143.4 | 114.9 | 122.3 | 146.6 | 129.7 | 129.8 | 120.5 | 142.5 | 119.7 | 118.0 | 98.2 |
|
General and Administrative Expenses
|
120.1 | 109.6 | 124.4 | 107.7 | 132.0 | 119.0 | 133.9 | 92.6 | 124.5 | 104.5 | 110.7 | 94.8 |
|
Operating Profit
|
124.2 | 104.8 | 89.0 | 19.2 | 249.4 | 90.6 | 62.8 | 10.7 | -1.7 | 37.6 | 162.0 | 7.9 |
|
Other Income
|
310.2 | 3.6 | 6.2 | 4.8 | 37.2 | 2.9 | 27.6 | 2.6 | 5.0 | 2.7 | 4.4 | 2.4 |
|
Other Expenses
|
252.1 | 29.2 | 2.2 | 6.8 | 226.3 | 3.5 | 26.7 | 2.5 | 3.0 | 9.5 | 2.8 | 3.1 |
|
Other Profit
|
58.1 | -25.6 | 4.0 | -2.0 | -189.1 | -0.6 | 0.9 | 0.2 | 2.0 | -6.8 | 1.6 | -0.7 |
|
Profit Before Tax
|
182.4 | 79.1 | 92.9 | 17.2 | 60.3 | 89.9 | 63.7 | 10.9 | 0.4 | 30.8 | 163.6 | 7.2 |
|
Current Income Tax Expense
|
88.2 | 36.8 | 35.2 | 13.2 | 38.0 | 28.5 | 23.8 | 10.8 | 3.8 | 23.2 | 44.7 | 7.4 |
|
Deferred Income Tax Expense
|
-40.6 | -10.9 | -5.4 | -5.1 | -47.1 | -5.9 | -5.9 | -6.0 | -5.6 | -6.6 | -11.2 | -1.8 |
|
Net Income
|
134.7 | 53.2 | 63.1 | 9.1 | 69.4 | 67.3 | 45.7 | 6.1 | 2.1 | 14.2 | 130.2 | 1.6 |
|
Non-controlling Interest
|
54.8 | 23.6 | 32.8 | 1.0 | 67.8 | 43.6 | 31.4 | 5.5 | 1.3 | 12.2 | 79.0 | 1.1 |
|
Profit Attributable to Parent
|
80.0 | 29.6 | 30.3 | 8.1 | 1.6 | 23.7 | 14.3 | 0.6 | 0.9 | 2.0 | 51.2 | 0.6 |
|
Earnings per Share
|
567.00 | 210.00 | 215.00 | 57.00 | 11.00 | 170.00 | 120.00 | 51.00 | 7.00 | 16.00 | 431.00 | 5.00 |
|
Diluted EPS
|
567.00 | 210.00 | 215.00 | 57.44 | 337.00 | 170.00 | 120.00 | 51.00 | 7.00 | 16.00 | 431.00 | 5.00 |
| Item | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
|
10,684.6 | 9,103.3 | 9,448.0 | 8,773.3 | 8,959.1 | 7,847.9 | 8,155.6 | 8,214.4 | 8,035.9 | 8,192.6 | 8,025.5 | 7,962.0 |
|
I. Cash and cash equivalents
|
1,755.3 | 1,071.2 | 1,855.1 | 946.4 | 2,273.9 | 341.2 | 1,110.4 | 386.1 | 1,005.3 | 344.0 | 858.4 | 549.5 |
|
1. Cash
|
301.1 | 174.9 | 208.0 | 281.5 | 571.2 | 229.8 | 282.8 | 178.5 | 253.3 | 195.7 | 189.9 | 158.4 |
|
2. Cash equivalents
|
1,454.2 | 896.4 | 1,647.0 | 664.9 | 1,702.8 | 111.4 | 827.7 | 207.6 | 752.0 | 148.3 | 668.5 | 391.1 |
|
II. Short-term financial investments
|
422.3 | 365.4 | 349.8 | 364.4 | 491.7 | 483.7 | 398.3 | 450.2 | 310.9 | 697.2 | 740.0 | 867.0 |
|
1. Available for sale securities
|
37.5 | 37.5 | 37.5 | 37.5 | 128.2 | 0.0 | 0.0 | 0.0 | 0.0 | 400.2 | 425.2 | 541.9 |
|
2. Provision for diminution in value of available for sale securities (*)
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
3. Held to maturity investments
|
384.8 | 327.9 | 312.3 | 326.9 | 363.5 | 483.7 | 398.3 | 450.2 | 310.9 | 297.0 | 314.9 | 325.1 |
|
III. Short-term receivables
|
6,320.7 | 5,603.5 | 5,499.8 | 5,407.2 | 4,443.1 | 5,108.8 | 4,944.2 | 5,662.8 | 5,141.9 | 5,383.2 | 4,727.1 | 4,658.5 |
|
1. Short-term trade accounts receivable
|
1,922.0 | 1,781.5 | 1,823.1 | 1,647.2 | 1,446.1 | 1,994.0 | 1,795.0 | 1,854.1 | 1,567.5 | 1,751.5 | 1,469.0 | 1,566.1 |
|
2. Short-term prepayments to suppliers
|
1,279.5 | 864.8 | 730.8 | 928.1 | 838.1 | 875.8 | 837.4 | 879.4 | 756.3 | 832.0 | 936.9 | 778.0 |
|
3. Short-term inter-company receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
4. Construction contract progress receipts due from customers
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Short-term loan receivables
|
866.9 | 1,001.3 | 993.4 | 775.7 | 196.7 | 152.7 | 137.8 | 156.7 | 352.5 | 34.6 | 227.5 | 167.6 |
|
6. Other short-term receivables
|
2,495.9 | 2,197.7 | 2,195.3 | 2,284.3 | 2,196.0 | 2,312.2 | 2,399.6 | 3,019.8 | 2,597.2 | 2,881.3 | 2,209.9 | 2,252.3 |
|
7. Provision for short-term doubtful debts (*)
|
-243.8 | -241.7 | -242.8 | -228.0 | -233.9 | -225.9 | -225.7 | -247.2 | -131.5 | -116.2 | -116.2 | -105.6 |
|
8. Assets awaiting resolution
|
0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
IV. Inventories
|
2,004.9 | 1,917.0 | 1,585.8 | 1,847.4 | 1,582.4 | 1,786.0 | 1,570.2 | 1,580.0 | 1,495.6 | 1,664.8 | 1,547.6 | 1,650.2 |
|
1. Inventories
|
2,032.8 | 1,929.6 | 1,598.4 | 1,862.0 | 1,596.9 | 1,799.8 | 1,584.6 | 1,592.2 | 1,508.6 | 1,677.5 | 1,557.7 | 1,656.4 |
|
2. Provision for decline in value of inventories
|
-28.0 | -12.6 | -12.6 | -14.5 | -14.5 | -13.8 | -14.3 | -12.3 | -13.0 | -12.7 | -10.1 | -6.2 |
|
V. Other short-term assets
|
181.4 | 146.1 | 157.5 | 207.8 | 168.0 | 128.3 | 132.5 | 135.4 | 82.2 | 103.4 | 152.4 | 236.8 |
|
1. Short-term prepayments
|
40.1 | 51.0 | 63.1 | 84.2 | 30.1 | 36.7 | 48.1 | 49.9 | 24.6 | 38.6 | 75.6 | 111.6 |
|
2. Value added tax to be reclaimed
|
124.1 | 82.8 | 81.0 | 78.8 | 82.3 | 78.2 | 72.0 | 71.9 | 53.3 | 58.6 | 73.7 | 120.0 |
|
3. Taxes and other receivables from state authorities
|
17.2 | 12.3 | 13.4 | 12.6 | 13.5 | 13.3 | 12.3 | 13.5 | 4.2 | 6.2 | 3.2 | 5.1 |
|
4. Government bonds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Other short-term assets
|
0.0 | 0.1 | 0.1 | 32.1 | 42.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)
|
8,510.3 | 8,789.8 | 8,399.6 | 8,568.1 | 8,694.9 | 9,406.3 | 9,453.9 | 9,575.5 | 7,745.2 | 7,402.2 | 7,731.3 | 8,722.6 |
|
I. Long-term receivables
|
80.5 | 89.3 | 79.4 | 72.1 | 105.9 | 117.8 | 131.7 | 143.7 | 203.9 | 217.7 | 219.9 | 337.6 |
|
1. Long-term trade receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Long-term prepayments to suppliers
|
0.1 | 0.1 | 0.1 | 0.1 | 1.2 | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
3. Capital at inter-company
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
4. Long-term inter-company receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Long-term loan receivables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
6. Other long-term receivables
|
80.4 | 89.2 | 79.3 | 72.0 | 104.7 | 117.7 | 131.2 | 143.7 | 203.9 | 217.7 | 219.9 | 337.6 |
|
7. Provision for long-term doubtful debts
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
II. Fixed assets
|
6,830.5 | 7,183.1 | 6,991.8 | 7,144.7 | 7,181.5 | 7,447.0 | 7,471.2 | 7,529.6 | 5,859.2 | 5,921.0 | 6,018.9 | 6,857.1 |
|
1. Tangible fixed assets
|
5,539.1 | 5,694.5 | 5,483.8 | 5,582.7 | 5,590.3 | 5,627.2 | 5,698.7 | 5,801.1 | 4,113.8 | 4,146.5 | 4,223.3 | 5,019.2 |
|
- Cost
|
11,283.1 | 11,959.5 | 11,584.9 | 11,528.6 | 11,357.5 | 11,280.0 | 11,205.9 | 11,187.4 | 8,496.2 | 8,396.2 | 8,338.9 | 9,096.2 |
|
- Accumulated depreciation
|
-5,744.0 | -6,265.0 | -6,101.1 | -5,946.0 | -5,767.2 | -5,652.8 | -5,507.2 | -5,386.3 | -4,382.4 | -4,249.7 | -4,115.6 | -4,077.0 |
|
2. Financial leased fixed assets
|
277.0 | 229.5 | 209.3 | 250.2 | 245.6 | 249.2 | 188.8 | 131.3 | 137.7 | 156.4 | 168.6 | 184.5 |
|
- Cost
|
318.4 | 267.8 | 243.2 | 295.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
- Accumulated depreciation
|
-41.5 | -38.3 | -34.0 | -45.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
3. Intangible fixed assets
|
1,014.5 | 1,259.0 | 1,298.8 | 1,311.8 | 1,345.7 | 1,570.6 | 1,583.7 | 1,597.2 | 1,607.7 | 1,618.2 | 1,627.1 | 1,653.3 |
|
- Cost
|
1,271.7 | 1,506.6 | 1,539.8 | 1,539.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
- Accumulated depreciation
|
-257.2 | -247.6 | -241.0 | -228.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
III. Investment properties
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.9 | 30.1 | 30.4 | 30.7 | 30.7 | 30.7 | 30.7 |
|
- Cost
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
- Accumulated depreciation
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
IV. Long-term assets in progress
|
896.9 | 830.0 | 731.5 | 723.6 | 631.1 | 548.6 | 577.1 | 547.3 | 421.8 | 410.5 | 623.6 | 808.0 |
|
1. Long-term production in progress
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Construction in progress
|
896.9 | 830.0 | 731.5 | 723.6 | 631.1 | 548.6 | 577.1 | 547.3 | 421.8 | 410.5 | 623.6 | 808.0 |
|
V. Long-term financial investments
|
473.5 | 431.5 | 327.7 | 330.3 | 477.4 | 951.3 | 921.6 | 977.9 | 865.6 | 448.5 | 458.4 | 303.4 |
|
1. Investments in subsidiaries
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Investments in associates, joint-ventures
|
103.4 | 98.6 | 100.8 | 101.1 | 109.5 | 786.7 | 820.7 | 808.1 | 837.2 | 156.5 | 166.9 | 227.8 |
|
3. Investments in other entities
|
357.0 | 357.0 | 213.9 | 213.9 | 351.8 | 141.8 | 141.8 | 147.0 | 3.9 | 267.5 | 267.5 | 45.6 |
|
4. Provision for diminution in value of long-term investments
|
-2.0 | -39.2 | 0.0 | 0.0 | 0.0 | 0.0 | -63.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Held to maturity investments
|
15.1 | 15.1 | 15.1 | 15.3 | 16.0 | 22.8 | 22.8 | 22.8 | 24.5 | 24.5 | 24.0 | 30.0 |
|
6. Other long-term investments
|
0.0 | 0.0 | -2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
VI. Other long-term assets
|
228.9 | 255.9 | 269.2 | 297.4 | 299.0 | 311.6 | 322.1 | 139.7 | 140.3 | 136.6 | 129.3 | 136.2 |
|
1. Long-term prepayments
|
104.0 | 105.2 | 106.7 | 119.7 | 113.1 | 116.4 | 115.1 | 119.4 | 129.1 | 125.0 | 124.8 | 131.3 |
|
2. Deferred income tax assets
|
0.7 | 13.1 | 13.1 | 13.4 | 13.9 | 15.0 | 15.4 | 15.8 | 11.3 | 11.6 | 4.5 | 4.9 |
|
3. Long-term equipment, supplies, spare parts
|
6.0 | 6.0 | 4.4 | 6.1 | 4.5 | 4.5 | 4.5 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|
4. Other long-term assets
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Goodwill
|
118.2 | 131.5 | 144.9 | 158.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
VII. Goodwill (before 2015)
|
0.0 | 0.0 | 0.0 | 0.0 | 167.5 | 175.7 | 187.1 | 206.8 | 223.7 | 237.1 | 250.4 | 249.6 |
|
TOTAL ASSETS (280=100+200)
|
19,194.9 | 17,893.2 | 17,847.6 | 17,341.3 | 17,654.0 | 17,254.2 | 17,609.6 | 17,789.9 | 15,781.1 | 15,594.7 | 15,756.8 | 16,684.6 |
|
A. LIABILITIES (300=210+330)
|
12,800.6 | 11,715.4 | 11,718.4 | 11,261.2 | 11,565.3 | 11,218.1 | 12,091.7 | 12,297.7 | 11,154.7 | 10,961.3 | 11,087.1 | 12,014.3 |
|
I. Short -term liabilities
|
6,393.6 | 5,851.1 | 5,816.5 | 5,509.4 | 6,017.9 | 6,028.6 | 6,157.9 | 6,104.8 | 5,776.1 | 5,923.0 | 6,133.1 | 6,183.9 |
|
1. Short-term trade accounts payable
|
909.6 | 739.2 | 783.9 | 573.7 | 763.8 | 726.7 | 1,184.6 | 841.8 | 884.1 | 979.6 | 1,029.9 | 940.6 |
|
2. Short-term advances from customers
|
38.5 | 45.7 | 38.8 | 80.8 | 34.7 | 53.0 | 39.9 | 41.7 | 24.5 | 76.0 | 133.2 | 119.3 |
|
3. Taxes and other payables to state authorities
|
198.0 | 115.9 | 92.5 | 73.2 | 120.0 | 90.9 | 84.5 | 93.6 | 105.2 | 98.2 | 87.9 | 73.3 |
|
4. Payable to employees
|
118.2 | 86.8 | 77.5 | 65.7 | 126.4 | 85.3 | 77.9 | 67.3 | 82.4 | 93.4 | 72.1 | 60.0 |
|
5. Short-term acrrued expenses
|
173.9 | 182.1 | 178.5 | 114.0 | 145.7 | 164.3 | 176.5 | 150.0 | 171.8 | 159.5 | 188.5 | 114.9 |
|
6. Short-term inter-company payables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
7. Construction contract progress payments due to suppliers
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
8. Short-term unearned revenue
|
0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
9. Other short-term payables
|
319.0 | 301.8 | 116.9 | 98.7 | 339.7 | 508.9 | 639.4 | 655.2 | 396.7 | 495.0 | 344.1 | 689.7 |
|
10. Short-term borrowings and financial leases
|
4,615.3 | 4,356.7 | 4,508.0 | 4,489.1 | 4,471.1 | 4,384.9 | 3,942.3 | 4,245.4 | 4,096.7 | 4,007.6 | 4,261.8 | 4,172.1 |
|
11. Provision for short-term liabilities
|
10.5 | 12.0 | 9.6 | 7.2 | 8.6 | 6.6 | 4.8 | 3.6 | 8.0 | 6.8 | 8.4 | 8.0 |
|
12.. Bonus and welfare fund
|
10.6 | 11.0 | 10.5 | 7.0 | 7.7 | 8.0 | 7.8 | 6.3 | 6.6 | 6.7 | 7.3 | 6.0 |
|
13. Price stabilization fund
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
14. Government bonds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
II. Long-term liabilities
|
6,407.0 | 5,864.3 | 5,902.0 | 5,751.8 | 5,547.4 | 5,189.6 | 5,933.8 | 6,192.9 | 5,378.6 | 5,038.3 | 4,954.0 | 5,830.5 |
|
1. Long-term trade payables
|
0.0 | 69.6 | 64.7 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 3.8 | 4.3 | 8.2 | 13.8 |
|
2. Long-term advances from customers
|
22.8 | 36.0 | 33.1 | 41.1 | 44.7 | 46.3 | 48.7 | 52.7 | 54.2 | 52.0 | 50.8 | 51.4 |
|
3. Long-term acrrued expenses
|
49.7 | 46.5 | 44.9 | 43.4 | 0.0 | 19.6 | 16.8 | 10.4 | 0.6 | 0.0 | 9.8 | 5.2 |
|
4. Inter-company payables on business capital
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
5. Long-term inter-company payables
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
6. Long-term unearned revenue
|
1.3 | 1.5 | 1.8 | 1.8 | 2.0 | 2.6 | 2.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 |
|
7. Other long-term liabilities
|
1,935.4 | 1,787.5 | 1,658.2 | 1,533.7 | 1,415.4 | 1,043.5 | 1,845.6 | 2,054.8 | 2,222.3 | 1,746.5 | 1,539.8 | 1,574.5 |
|
8. Long-term borrowings and financial leases
|
4,120.5 | 3,592.0 | 3,758.5 | 3,781.9 | 3,734.1 | 3,677.5 | 3,620.7 | 3,667.8 | 2,716.3 | 2,848.0 | 2,950.9 | 3,778.2 |
|
9. Convertible bonds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
10. Preferred stock (Debts)
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
11. Deferred income tax liabilities
|
276.3 | 329.3 | 340.2 | 345.8 | 350.2 | 398.5 | 397.7 | 404.9 | 381.3 | 387.3 | 394.3 | 407.1 |
|
12. Provision for long-term liabilities
|
1.1 | 1.8 | 0.6 | 2.3 | 0.9 | 1.6 | 1.8 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|
13. Fund for technology development
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
14. Provision for severance allowances
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
B. OWNER'S EQUITY (400=410+430)
|
6,394.2 | 6,177.8 | 6,129.2 | 6,080.2 | 6,088.7 | 6,036.1 | 5,517.9 | 5,492.2 | 4,626.4 | 4,633.5 | 4,669.7 | 4,670.3 |
|
I. Owner's equity
|
6,394.2 | 6,177.8 | 6,129.2 | 6,080.2 | 6,088.7 | 6,036.1 | 5,517.9 | 5,492.2 | 4,626.4 | 4,633.5 | 4,669.7 | 4,670.3 |
|
1. Owner's capital
|
1,409.7 | 1,409.7 | 1,409.7 | 1,409.7 | 1,409.7 | 1,409.7 | 1,189.1 | 1,189.1 | 1,189.1 | 1,189.1 | 1,189.1 | 1,189.1 |
|
- Common stock with voting right
|
1,409.7 | 1,409.7 | 1,409.7 | 1,409.7 | 1,409.7 | 1,409.7 | 1,189.1 | 1,189.1 | 1,189.1 | 1,189.1 | 1,189.1 | 1,189.1 |
|
- Preferred stock
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Share premium
|
506.9 | 506.9 | 506.9 | 506.9 | 506.9 | 506.9 | 270.8 | 270.8 | 270.8 | 270.8 | 270.8 | 270.8 |
|
3. Convertible bond option
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
4. Other capital of owners
|
45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 | 45.8 |
|
5. Treasury shares
|
-0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 |
|
6. Assets revaluation differences
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
7. Foreign exchange differences
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
8. Investment and development fund
|
21.8 | 21.8 | 21.8 | 17.2 | 5.2 | 5.2 | 5.2 | 3.5 | 3.5 | 3.5 | 24.5 | 20.1 |
|
9. Fund to support corporate restructuring
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
10. Other funds from owner's equity
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
11. Undistributed earnings after tax
|
236.8 | 154.3 | 124.7 | 100.9 | 100.7 | 99.7 | 73.8 | 62.0 | 62.3 | 70.5 | 48.6 | 17.6 |
|
- Accumulated retained earning at the end of the previous period
|
88.9 | 86.3 | 86.3 | 92.8 | 57.0 | 59.8 | 58.9 | 61.4 | 20.1 | 20.2 | -3.2 | 17.1 |
|
- Undistributed earnings in this period
|
147.9 | 68.0 | 38.4 | 8.1 | 43.7 | 39.9 | 14.9 | 0.6 | 42.2 | 50.3 | 51.8 | 0.6 |
|
12. Reserves for investment in construction
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
13. Minority's interest
|
4,173.2 | 4,039.3 | 4,020.2 | 3,999.7 | 4,020.5 | 3,968.8 | 3,933.1 | 3,921.0 | 3,054.9 | 3,053.7 | 3,091.0 | 3,126.9 |
|
14. Financial reserves
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
II. Other resources and funds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
1. Subsidized not-for-profit funds
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
2. Funds invested in fixed assets
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
C. MINORITY'S INTEREST
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)
|
19,194.9 | 17,893.2 | 17,847.6 | 17,341.3 | 17,654.0 | 17,254.2 | 17,609.6 | 17,789.9 | 15,781.1 | 15,594.7 | 15,756.8 | 16,684.6 |
| Item | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Profit Before Tax
|
182.4 | 79.1 | 92.0 | 17.2 | 60.3 | 89.9 | 67.6 | 10.9 | -5.4 | 30.8 | 156.2 | 7.2 |
|
Depreciation of Fixed Assets and Investment Property
|
193.7 | 196.4 | 183.2 | 181.6 | 180.9 | 181.1 | 192.2 | 163.3 | 154.0 | 160.6 | 193.1 | 148.1 |
|
Provision (Increase)/Reversal
|
-21.8 | 2.5 | 52.6 | -0.0 | 16.1 | -2.2 | -101.4 | 112.1 | 16.4 | 2.8 | 15.6 | -5.5 |
|
FX Gain/Loss from Revaluation of Monetary Items
|
0.0 | 0.0 | 0.2 | 0.2 | -4.9 | -0.7 | 6.2 | 0.8 | -2.5 | 0.4 | 0.2 | -0.2 |
|
Gain/Loss from Investment Activities
|
-157.4 | -71.4 | -141.3 | -39.2 | -76.7 | -146.0 | -57.6 | -73.5 | -72.0 | -72.3 | -292.9 | -53.8 |
|
Interest Expense
|
140.7 | 145.1 | 176.8 | 152.0 | 111.9 | 114.6 | 156.9 | 165.3 | 139.1 | 164.4 | 186.5 | 168.3 |
|
Gain/Loss on Disposal of Fixed Assets
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Interest Income and Dividends
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Amortization of Goodwill
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Adjustments
|
0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Operating Profit Before Changes in Working Capital
|
337.5 | 351.8 | 363.5 | 311.7 | 286.7 | 236.8 | 264.9 | 378.9 | 229.6 | 286.6 | 258.7 | 264.1 |
|
Increase/(Decrease) in Receivables
|
345.4 | -68.0 | -202.5 | -68.4 | 952.3 | 285.8 | -493.9 | -63.1 | 471.0 | -459.3 | -160.1 | -173.5 |
|
Increase/(Decrease) in Inventory
|
-103.3 | -331.2 | 263.5 | -264.5 | 198.1 | -208.4 | 18.7 | -74.7 | 160.0 | -132.1 | 91.2 | -155.7 |
|
Increase/(Decrease) in Payables (Excl. Interest and CIT)
|
314.8 | 165.7 | 108.1 | 64.6 | -575.7 | -202.6 | 409.3 | -141.9 | 75.4 | 426.9 | -417.2 | -38.5 |
|
Increase/(Decrease) in Prepaid Expenses
|
12.2 | 13.6 | 34.0 | -60.3 | 3.5 | 15.4 | 11.3 | -15.7 | 22.9 | 12.5 | 54.3 | -83.3 |
|
Changes in Trading Securities
|
0.0 | 0.0 | 0.0 | 0.0 | -128.2 | 0.0 | 0.0 | 0.0 | 400.2 | 125.0 | 16.7 | 0.0 |
|
Interest Paid
|
-168.8 | -148.1 | -130.8 | -170.8 | -184.3 | -156.6 | -122.4 | -161.1 | -118.2 | -210.8 | -123.0 | -211.9 |
|
Corporate Income Tax Paid
|
-15.6 | -17.1 | -124.6 | 52.6 | 204.4 | -27.5 | -33.6 | -34.6 | -6.3 | -29.9 | -28.4 | -31.4 |
|
Other Operating Receipts
|
0.0 | 0.0 | 0.0 | 0.3 | -7.0 | 2.4 | 3.3 | 1.3 | -6.0 | 2.1 | 1.5 | 2.5 |
|
Other Operating Payments
|
-5.4 | 0.7 | -1.3 | 0.0 | 1.7 | -1.3 | -1.8 | -0.7 | 0.1 | -0.8 | -0.4 | -0.1 |
|
Net Cash Flow from Operating Activities
|
716.9 | -32.6 | 309.6 | -134.8 | 751.5 | -56.1 | 55.9 | -111.6 | 1,228.6 | 20.2 | -306.6 | -427.9 |
|
Payments for Fixed Assets and Other Long-term Assets
|
-776.6 | -466.9 | -41.3 | -80.0 | -196.6 | -114.6 | -125.0 | -89.8 | -99.4 | -43.5 | -58.9 | -110.8 |
|
Proceeds from Disposal of Fixed Assets and Long-term Assets
|
0.0 | 0.0 | 4.1 | 1.6 | 57.0 | -5.6 | 26.7 | 0.0 | 4.6 | 1.5 | 2.0 | 0.0 |
|
Loans and Purchases of Debt Instruments
|
-123.9 | -33.6 | 117.2 | -471.6 | -116.4 | -1,253.9 | 488.3 | -488.3 | 1,076.0 | -1,437.2 | 283.1 | -283.1 |
|
Receipts from Loan Repayments and Sale of Debt Instruments
|
0.0 | 0.0 | 0.0 | 0.0 | 1,201.9 | 236.4 | 264.2 | 0.0 | -1,425.9 | 1,132.0 | 293.9 | 0.0 |
|
Investments in Other Entities
|
-36.0 | 0.0 | 0.0 | 0.0 | -235.5 | -0.0 | -0.1 | -13.7 | -414.3 | -251.4 | -372.5 | 0.0 |
|
Proceeds from Investments in Other Entities
|
0.0 | 0.0 | 34.3 | 106.0 | 814.7 | 5.7 | 2.5 | 0.0 | -25.5 | -92.0 | 568.5 | 205.8 |
|
Dividends and Interest Income Received
|
24.4 | 110.9 | 129.6 | 37.2 | 174.9 | 82.0 | 115.4 | 75.8 | 73.1 | 131.7 | 60.9 | 38.4 |
|
Increase/(Decrease) in Term Deposits
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Acquisition of Non-controlling Interests
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Investing Receipts
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Investing Payments
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Net Cash Flow from Investing Activities
|
-912.2 | -389.5 | 243.9 | -406.7 | 1,700.0 | -1,050.0 | 772.2 | -516.0 | -811.4 | -558.9 | 777.0 | -149.7 |
|
Proceeds from Equity Issuance and Capital Contributions
|
117.9 | 0.0 | 4.9 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 25.2 |
|
Share Repurchases
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.0 | 0.0 | 0.0 | 0.0 |
|
Proceeds from Borrowings
|
2,854.3 | 2,785.9 | 2,418.8 | 1,959.2 | 4,293.6 | 2,505.0 | 2,205.0 | 1,904.2 | 3,058.8 | 1,565.9 | 1,569.8 | 1,635.3 |
|
Repayment of Borrowings
|
-2,088.6 | -3,125.1 | -2,043.1 | -2,349.3 | -4,800.9 | -2,157.2 | -2,274.2 | -1,858.8 | -2,816.0 | -1,525.2 | -1,715.4 | -1,435.2 |
|
Repayment of Finance Leases
|
-4.2 | -14.1 | -14.6 | -12.9 | -7.2 | -12.9 | -18.0 | -10.5 | -10.2 | -13.2 | -13.3 | -13.4 |
|
Dividends Paid
|
-0.1 | -8.4 | -11.4 | -1.6 | -3.9 | -3.3 | -11.9 | -2.0 | -2.3 | -3.7 | -8.6 | -6.1 |
|
Other Financing Receipts
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Other Financing Payments
|
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
Net Cash Flow from Financing Activities
|
879.3 | -361.7 | 354.7 | -404.6 | -518.3 | 331.7 | -99.1 | 32.9 | 219.3 | 23.8 | -161.6 | 205.8 |
|
Net Cash Flow During the Period
|
684.1 | -783.9 | 908.2 | -946.1 | 1,933.1 | -774.5 | 729.0 | -594.7 | 636.5 | -514.9 | 308.8 | -371.7 |
|
Cash and Cash Equivalents at Beginning of Period
|
1,071.2 | 1,855.1 | 946.4 | 1,892.7 | 980.5 | 980.5 | 980.5 | 980.5 | 921.2 | 921.2 | 921.2 | 921.2 |
|
FX Difference from Revaluation
|
0.3 | 0.3 | 0.3 | -0.2 | -0.4 | -0.1 | 0.7 | 0.3 | -0.0 | 0.4 | 0.1 | 0.0 |
|
Cash and Cash Equivalents at End of Period
|
1,755.3 | 1,071.2 | 1,855.1 | 946.4 | 2,273.9 | 341.2 | 1,115.8 | 386.1 | 980.5 | 344.0 | 858.4 | 549.5 |
Related Research
Related research will appear here.
Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.