DST

Đầu tư Sao Thăng Long ·HNX ·2026Q1

● Maintaining

Pre-tax profit relies materially on non-core sources Net financial result/PBT 1.42%

Price

8,200

Latest close

02 Jun 2026

P/E 105.13x

P/B 0.66x

EPS 78

BVPS 12,407

ROE 0.6%

ROA 0.6%

Profit Margin 3.7%

Asset Turnover 0.13x

Equity Mult. 1.03x

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

What Is Changing

On a Năm 2024 basis, DST is improving on both revenue and margins, though the magnitude is still moderate — the growth momentum has held across consecutive periods. Notably, profit relies heavily on non-core sources while operating cash flow is negative — these two factors together suggest earnings quality needs cautious evaluation.

	                            
	                                TTM REVENUE
	                            
	                                    VND 61bn
	                                
+13.5%YoY

	                            
	                                TTM NET PROFIT
	                            
	                                    VND 3bn
	                                
+32.2%YoY

	                            
	                                Net financial result / PBT
	                            
	                                    142.2%
	                                
affects earnings quality

Metric	2025	2024	2023	2022	2021
Revenue	—	60.9	53.7	49.8	38.5
Growth	—	+14%	+8%	+29%	—
Net Income	2.2	1.8	1.5	31.9	30.3
Net Margin	—	2.91%	2.88%	64.09%	78.65%

Metric	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23
Revenue	—	—	—	—	—	31.2	8.8	12.6	0.4	36.2	9.0	8.4
Growth	—	—	—	—	—	+255%	-31%	+2771%	-99%	+302%	+7%	—
Net Income	0.1	-0.4	1.2	1.6	0.0	-0.0	0.2	1.7	0.0	8.3	7.5	-15.2
Net Margin	—	—	—	—	—	-0.13%	2.24%	13.83%	8.40%	22.96%	83.35%	-179.80%

Drivers of DST's profit

TTM

Net profit attributable to parent increased vs last year, mainly helped by lower administrative expenses. Supporting and offsetting drivers:

Administrative expenses ↓ 3.0bn

Tax ↓ 0.6bn

Financial income ↑ 0.3bn

Other profit ↓ 4.3bn

TTM

Net profit attributable to parent increased vs prior quarter, mainly helped by lower administrative expenses. Supporting and offsetting drivers:

Administrative expenses ↓ 0.1bn

Financial income ↓ 0.2bn

Tax ↑ 0.0bn

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 2.91% +0.6pp

Gross Margin — —

SG&A / Revenue — —

TTM YoY · 2025Q1 -> 2026Q1

Watchpoints

Financial result is supporting margin

Margin support from financial result remains high (180.6% of PBT) — sustainability should be monitored.

Is capital being used efficiently?

Evaluate capital, asset, and working-capital efficiency.

Balance Sheet

Balance sheet is exceptionally sound — liabilities at 0.00x equity, with a net cash position equivalent to 0.01x equity.

Over the last 12 months, working capital absorbed 1.3bn of cash, mainly because of higher receivables and lower payables.

Working Capital Drivers

Receivables increased → lower CFO: −0.4bn

Inventories were broadly stable → neutral CFO: —

Payables decreased → lower CFO: −0.9bn

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?

Check leverage, liquidity, and cash-flow conversion.

Leverage & Liquidity

Track net leverage, interest coverage, and the liquidity buffer on the balance sheet.

Debt maturity and the cash buffer remain the two key areas to monitor.

Some leverage signals are missing, so the current read should be treated as contextual.

Leverage and liquidity trend

Net Debt / Equity -0.01x —

Interest Coverage — —

Cash / Debt — —

Short-term Debt / Total Debt — —

CFO / NI -0.72x −21.44x

TTM YoY · 2025Q1 -> 2026Q1

Cash Flow

Operating cash flow reached -1.6bn in 2025, against investing cash flow of 3.4bn.

Post-investment cash flow was positive +1.8bn. Financing cash flow was negative +12.6bn.

CFO / net income was -0.72x.

Track how much investment can be funded internally from operating cash flow.

Cash capex or FCF data is incomplete, so the cash-conversion view is only partial.

Cash Conversion

CFO TTM 1.8bn −41.3bn

Cash Capex — —

FCF TTM — —

Investment Takeaway

The business does not yet provide a clear enough conclusion — not due to lack of data, but because the industry's nature makes many indicators prone to cyclical distortion. The reasonable reading is to keep the thesis in wait-for-confirmation mode. The brighter spot is balance-sheet flexibility, with net cash/equity at about -0.01x. Even so, earnings quality still needs closer monitoring because net financial result remains elevated.

Improvement: the balance sheet remains flexible, with a net cash position equivalent to 0.01x of equity.

Watchpoint: the earnings mix still needs monitoring, with net financial result still accounting for 142.2% of PBT and CFO / net income currently at -0.72x.

Statement Data

Item	2025	2024	2023	2022	2021
Revenue	—	60.9	53.7	49.8	38.5
Revenue Deductions	—	0.0	0.0	0.0	0.0
Net Revenue	—	60.9	53.7	49.8	38.5
Cost of Goods Sold	—	59.7	51.1	47.2	0.0
Gross Profit	—	1.3	2.6	2.6	1.4
Financial Income	4.2	3.4	22.9	57.5	58.1
Financial Expenses	0.3	0.4	16.5	13.2	-19.8
Interest Expense	—	0.5	0.2	0.0	-0.2
Share of Associates and Joint Ventures	—	-1.2	0.1	0.0	-0.0
Selling Expenses	—	0.5	0.5	0.2	-0.4
General and Administrative Expenses	2.5	5.3	6.0	3.9	-2.8
Operating Profit	1.4	-2.8	2.5	42.8	36.5
Other Income	1.1	6.6	0.0	1.4	0.0
Other Expenses	0.0	1.2	0.4	0.2	0.0
Other Profit	1.1	5.4	-0.4	1.2	-0.0
Profit Before Tax	2.4	2.6	2.2	44.0	36.4
Current Income Tax Expense	0.2	0.7	0.5	12.2	-6.1
Deferred Income Tax Expense	—	0.2	0.1	-0.1	0.0
Net Income	2.2	1.8	1.5	31.9	30.3
Non-controlling Interest	—	0.0	0.0	0.0	-0.0
Profit Attributable to Parent	2.2	1.8	1.5	31.9	30.3
Earnings per Share	69.00	55.00	48.00	991.00	941.00
Diluted EPS	69.00	54.98	47.80	988.83	937.92

Item	2025	2024	2023	2022	2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	36.5	4.4	56.4	27.4	115.8
I. Cash and cash equivalents	3.5	1.7	1.0	1.9	2.9
1. Cash	3.5	1.7	1.0	1.9	0.0
2. Cash equivalents	—	0.0	0.0	0.0	0.0
II. Short-term financial investments	—	1.7	1.5	1.8	0.0
1. Available for sale securities	—	5.0	5.0	5.0	0.0
2. Provision for diminution in value of available for sale securities (*)	—	-3.3	-3.5	-3.3	0.0
3. Held to maturity investments	—	0.0	0.0	0.0	0.0
III. Short-term receivables	32.9	0.8	49.4	21.8	21.0
1. Short-term trade accounts receivable	0.3	0.3	6.1	5.5	0.0
2. Short-term prepayments to suppliers	0.0	0.1	43.3	0.1	0.0
3. Short-term inter-company receivables	—	0.0	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	—	0.0	0.0	0.0	0.0
5. Short-term loan receivables	31.0	0.0	0.0	16.0	0.0
6. Other short-term receivables	1.5	0.4	0.1	0.2	0.0
7. Provision for short-term doubtful debts (*)	—	0.0	-0.2	-0.0	0.0
8. Assets awaiting resolution	—	0.0	0.0	0.0	0.0
IV. Inventories	—	0.0	4.4	2.0	0.9
1. Inventories	—	0.0	4.4	2.7	0.0
2. Provision for decline in value of inventories	—	0.0	0.0	-0.7	0.0
V. Other short-term assets	0.1	0.1	0.2	0.1	0.1
1. Short-term prepayments	0.0	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	0.1	0.1	0.1	0.1	0.0
3. Taxes and other receivables from state authorities	—	0.0	0.0	0.0	0.0
4. Government bonds	—	0.0	0.0	0.0	0.0
5. Other short-term assets	—	0.0	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	365.2	396.3	366.0	385.6	242.7
I. Long-term receivables	—	31.0	0.0	0.0	0.0
1. Long-term trade receivables	—	0.0	0.0	0.0	0.0
2. Long-term prepayments to suppliers	—	0.0	0.0	0.0	0.0
3. Capital at inter-company	—	0.0	0.0	0.0	0.0
4. Long-term inter-company receivables	—	0.0	0.0	0.0	0.0
5. Long-term loan receivables	—	31.0	0.0	0.0	0.0
6. Other long-term receivables	—	0.0	0.0	0.0	0.0
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0	0.0
II. Fixed assets	—	0.0	3.7	3.4	3.5
1. Tangible fixed assets	—	0.0	3.7	3.4	3.5
- Cost	—	0.0	4.3	3.9	0.0
- Accumulated depreciation	—	0.0	-0.6	-0.5	0.0
2. Financial leased fixed assets	—	0.0	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0	0.0
3. Intangible fixed assets	—	0.0	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0	0.0
III. Investment properties	—	0.0	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0	0.0
IV. Long-term assets in progress	—	0.0	0.0	0.0	0.0
1. Long-term production in progress	—	0.0	0.0	0.0	0.0
2. Construction in progress	—	0.0	0.0	0.0	0.0
V. Long-term financial investments	365.2	365.3	362.3	382.0	239.2
1. Investments in subsidiaries	—	0.0	0.0	0.0	0.0
2. Investments in associates, joint-ventures	310.2	309.3	306.3	302.0	0.0
3. Investments in other entities	56.0	56.0	56.0	80.0	0.0
4. Provision for diminution in value of long-term investments	-0.9	0.0	0.0	0.0	0.0
5. Held to maturity investments	—	0.0	0.0	0.0	0.0
6. Other long-term investments	—	0.0	0.0	0.0	0.0
VI. Other long-term assets	0.0	0.0	0.0	0.1	0.0
1. Long-term prepayments	0.0	0.0	0.0	0.1	0.0
2. Deferred income tax assets	—	0.0	0.0	0.0	0.0
3. Long-term equipment, supplies, spare parts	—	0.0	0.0	0.0	0.0
4. Other long-term assets	—	0.0	0.0	0.0	0.0
5. Goodwill	—	0.0	0.0	0.1	0.0
VII. Goodwill (before 2015)	—	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	401.7	400.6	422.5	413.0	358.5
A. LIABILITIES (300=210+330)	1.1	1.7	25.3	17.3	10.4
I. Short -term liabilities	1.1	1.5	25.3	17.3	10.4
1. Short-term trade accounts payable	0.2	0.2	5.8	3.9	2.7
2. Short-term advances from customers	—	0.0	0.0	0.0	1.4
3. Taxes and other payables to state authorities	0.2	0.7	6.1	12.2	0.0
4. Payable to employees	0.3	0.3	0.1	0.2	0.0
5. Short-term acrrued expenses	—	0.0	0.2	0.0	0.0
6. Short-term inter-company payables	—	0.0	0.0	0.0	0.0
7. Construction contract progress payments due to suppliers	—	0.0	0.0	0.0	0.0
8. Short-term unearned revenue	—	0.0	0.0	0.0	0.0
9. Other short-term payables	0.4	0.3	0.3	1.0	0.0
10. Short-term borrowings and financial leases	—	0.0	12.6	0.0	0.0
11. Provision for short-term liabilities	—	0.0	0.2	0.0	0.0
12.. Bonus and welfare fund	—	0.0	0.0	0.0	0.0
13. Price stabilization fund	—	0.0	0.0	0.0	0.0
14. Government bonds	—	0.0	0.0	0.0	0.0
II. Long-term liabilities	—	0.2	0.0	0.0	0.0
1. Long-term trade payables	—	0.0	0.0	0.0	0.0
2. Long-term advances from customers	—	0.0	0.0	0.0	0.0
3. Long-term acrrued expenses	—	0.0	0.0	0.0	0.0
4. Inter-company payables on business capital	—	0.0	0.0	0.0	0.0
5. Long-term inter-company payables	—	0.0	0.0	0.0	0.0
6. Long-term unearned revenue	—	0.0	0.0	0.0	0.0
7. Other long-term liabilities	—	0.0	0.0	0.0	0.0
8. Long-term borrowings and financial leases	—	0.0	0.0	0.0	0.0
9. Convertible bonds	—	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	—	0.00	0.00	0.00	0.00
11. Deferred income tax liabilities	—	0.2	0.0	0.0	0.0
12. Provision for long-term liabilities	—	0.0	0.0	0.0	0.0
13. Fund for technology development	—	0.0	0.0	0.0	0.0
14. Provision for severance allowances	—	0.0	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	400.7	398.9	397.1	395.7	348.0
I. Owner's equity	400.7	398.9	397.1	395.7	0.0
1. Owner's capital	323.0	323.0	323.0	323.0	348.0
- Common stock with voting right	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00
- Preferred stock	—	0.00	0.00	0.00	0.00
2. Share premium	0.1	0.1	0.1	0.1	0.1
3. Convertible bond option	—	0.0	0.0	0.0	0.0
4. Other capital of owners	—	0.0	0.0	0.0	0.0
5. Treasury shares	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	0.00
6. Assets revaluation differences	—	0.0	0.0	0.0	0.0
7. Foreign exchange differences	—	0.0	0.0	0.0	0.0
8. Investment and development fund	0.3	0.3	0.3	0.3	0.0
9. Fund to support corporate restructuring	—	0.0	0.0	0.0	0.0
10. Other funds from owner's equity	—	0.0	0.0	0.0	0.0
11. Undistributed earnings after tax	77.7	75.9	74.2	72.7	25.1
- Accumulated retained earning at the end of the previous period	75.5	74.2	72.6	40.7	-0.7
- Undistributed earnings in this period	2.2	1.8	1.5	31.9	25.7
12. Reserves for investment in construction	—	0.0	0.0	0.0	0.0
13. Minority's interest	—	0.0	0.0	0.0	0.0
14. Financial reserves	—	0.0	0.0	0.0	0.0
II. Other resources and funds	—	0.0	0.0	0.0	0.0
1. Subsidized not-for-profit funds	—	0.0	0.0	0.0	0.0
2. Funds invested in fixed assets	—	0.0	0.0	0.0	0.0
C. MINORITY'S INTEREST	—	0.0	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	401.7	400.6	422.5	413.0	358.5

Item	2025	2024	2023	2022	2021
Profit Before Tax	2.4	2.6	2.2	44.0	36.4
Depreciation of Fixed Assets and Investment Property	—	0.2	0.2	0.1	-20.2
Provision (Increase)/Reversal	-3.3	-0.1	-0.3	0.3	0.0
FX Gain/Loss from Revaluation of Monetary Items	—	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	-4.2	-0.7	-21.9	-56.9	0.0
Interest Expense	—	0.5	0.2	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	—	0.0	0.0	0.0	0.0
Interest Income and Dividends	—	0.0	0.0	0.0	0.0
Amortization of Goodwill	—	0.0	0.0	0.0	0.0
Other Adjustments	—	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	-5.1	2.6	-19.6	-12.4	-39.9
Increase/(Decrease) in Receivables	-0.2	45.1	-43.9	16.0	0.0
Increase/(Decrease) in Inventory	—	2.3	1.7	1.8	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	-1.1	-3.3	39.2	-2.5	0.0
Increase/(Decrease) in Prepaid Expenses	0.0	-0.0	0.0	0.0	0.0
Changes in Trading Securities	5.0	0.0	0.0	104.0	0.0
Interest Paid	—	-0.7	0.0	0.0	0.0
Corporate Income Tax Paid	-0.6	-6.1	-6.7	-6.1	0.0
Other Operating Receipts	2.2	0.0	0.0	0.0	0.0
Other Operating Payments	-1.7	0.0	0.0	0.0	0.0
Net Cash Flow from Operating Activities	-1.6	39.8	-29.2	100.9	32.9
Payments for Fixed Assets and Other Long-term Assets	—	-0.0	0.0	0.0	0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets	—	0.0	0.0	0.0	0.0
Loans and Purchases of Debt Instruments	-1.9	-34.8	-398.5	-83.5	-128.2
Receipts from Loan Repayments and Sale of Debt Instruments	1.9	3.8	388.4	126.7	49.7
Investments in Other Entities	—	0.0	-4.2	-323.0	-180.0
Proceeds from Investments in Other Entities	—	3.8	8.1	121.0	0.0
Dividends and Interest Income Received	3.4	0.7	21.9	56.9	0.0
Increase/(Decrease) in Term Deposits	—	0.0	0.0	0.0	0.0
Acquisition of Non-controlling Interests	—	0.0	0.0	0.0	0.0
Other Investing Receipts	—	0.0	0.0	0.0	0.0
Other Investing Payments	—	0.0	0.0	0.0	0.0
Net Cash Flow from Investing Activities	3.4	-26.5	15.7	-101.9	-32.6
Proceeds from Equity Issuance and Capital Contributions	—	0.00	0.00	0.00	0.00
Share Repurchases	—	0.00	0.00	0.00	0.00
Proceeds from Borrowings	—	0.0	23.2	0.0	0.0
Repayment of Borrowings	—	-12.6	-10.6	-0.0	0.0
Repayment of Finance Leases	—	0.0	0.0	0.0	0.0
Dividends Paid	—	0.0	0.0	0.0	0.0
Other Financing Receipts	—	0.0	0.0	0.0	0.0
Other Financing Payments	—	0.0	0.0	0.0	0.0
Net Cash Flow from Financing Activities	—	-12.6	12.6	-0.0	0.0
Net Cash Flow During the Period	1.8	0.7	-0.9	-1.0	-0.3
Cash and Cash Equivalents at Beginning of Period	1.7	1.0	1.9	2.9	2.7
FX Difference from Revaluation	—	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	3.5	1.7	1.0	1.9	2.9

Item	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23
Revenue	—	—	—	—	—	31.2	8.8	12.6	0.4	36.2	9.0	8.4
Revenue Deductions	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Revenue	—	—	—	—	—	31.2	8.8	12.6	0.4	36.2	9.0	8.4
Cost of Goods Sold	—	—	—	—	—	30.6	8.5	12.3	0.3	35.1	8.3	7.7
Gross Profit	—	—	—	—	—	0.6	0.3	0.3	0.1	1.1	0.7	0.7
Financial Income	0.7	0.0	1.0	2.3	0.9	1.8	0.1	0.8	0.6	10.7	8.9	1.2
Financial Expenses	—	-0.2	0.0	-0.1	0.3	-0.1	0.1	0.1	0.1	0.6	0.7	15.5
Interest Expense	—	—	—	—	—	0.0	0.1	0.2	0.2	0.2	0.0	0.0
Share of Associates and Joint Ventures	—	—	—	—	—	-0.9	-0.4	0.0	0.0	0.0	0.0	0.0
Selling Expenses	—	—	—	—	—	0.2	0.2	0.1	0.1	0.3	0.1	0.1
General and Administrative Expenses	0.6	0.6	0.5	0.8	0.7	2.9	1.0	0.8	0.5	1.6	1.3	1.6
Operating Profit	0.1	-0.5	0.4	1.7	0.0	-1.4	-1.4	0.1	0.1	9.2	7.6	-15.2
Other Income	—	0.0	1.1	0.0	—	1.8	2.8	2.0	0.0	0.0	0.0	0.0
Other Expenses	0.0	0.0	0.0	0.0	0.0	0.4	0.9	0.0	0.0	0.3	0.1	0.0
Other Profit	-0.0	-0.0	1.1	-0.0	-0.0	1.4	1.9	2.0	-0.0	-0.3	-0.1	-0.0
Profit Before Tax	0.1	-0.5	1.5	1.7	0.0	0.0	0.6	2.1	0.1	8.9	7.5	-15.2
Current Income Tax Expense	0.0	-0.1	0.3	0.1	0.0	0.1	0.4	0.4	0.0	0.6	0.0	0.0
Deferred Income Tax Expense	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Income	0.1	-0.4	1.2	1.6	0.0	-0.0	0.2	1.7	0.0	8.3	7.5	-15.2
Non-controlling Interest	—	—	—	—	—	0.0	0.0	0.0	-0.0	0.0	-0.0	0.0
Profit Attributable to Parent	0.1	-0.4	1.2	1.6	0.0	-0.0	0.2	1.7	0.0	8.3	7.5	-15.2
Earnings per Share	2.00	-12.00	38.00	50.00	0.07	-1.00	6.00	54.00	1.00	258.00	233.00	-471.00
Diluted EPS	2.05	-11.92	38.03	49.97	0.07	-1.23	6.09	54.15	1.15	257.39	232.15	-469.49

Item	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	36.2	36.5	6.3	8.0	4.2	35.4	89.3	66.3	49.4	56.5	234.2	41.6
I. Cash and cash equivalents	2.8	3.5	3.0	4.8	1.7	1.7	0.6	1.5	0.4	1.0	1.0	0.5
1. Cash	2.8	3.5	3.0	4.8	1.7	1.7	0.6	1.5	0.4	1.0	1.0	0.5
2. Cash equivalents	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Short-term financial investments	31.0	—	1.6	1.6	1.5	1.7	1.6	1.6	1.6	1.5	2.0	2.4
1. Available for sale securities	—	—	5.0	5.0	5.0	5.0	5.0	5.0	5.0	5.0	5.0	5.0
2. Provision for diminution in value of available for sale securities (*)	—	—	-3.5	-3.4	-3.5	-3.3	-3.4	-3.4	-3.4	-3.5	-3.0	-2.6
3. Held to maturity investments	31.0	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
III. Short-term receivables	2.3	32.9	1.6	1.5	0.9	31.8	47.4	46.8	43.0	49.5	192.6	22.0
1. Short-term trade accounts receivable	0.3	0.3	0.3	0.3	0.3	0.3	42.2	44.2	42.9	6.1	174.8	2.5
2. Short-term prepayments to suppliers	—	0.0	0.0	0.0	0.1	0.1	0.4	0.2	0.1	0.2	0.1	0.0
3. Short-term inter-company receivables	—	—	—	—	—	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
5. Short-term loan receivables	—	31.0	—	—	—	31.0	0.0	0.0	0.0	42.1	16.6	18.7
6. Other short-term receivables	2.0	1.5	1.2	1.1	0.5	0.4	5.0	2.6	0.2	1.3	1.2	0.8
7. Provision for short-term doubtful debts (*)	—	—	—	—	—	0.0	-0.2	-0.2	-0.2	-0.2	-0.0	-0.0
8. Assets awaiting resolution	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IV. Inventories	—	—	—	—	—	0.0	39.4	16.1	4.3	4.4	38.3	16.5
1. Inventories	—	—	—	—	—	0.0	39.4	16.1	4.3	4.4	38.3	16.6
2. Provision for decline in value of inventories	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	-0.1
V. Other short-term assets	0.1	0.1	0.1	0.1	0.1	0.1	0.3	0.2	0.2	0.1	0.3	0.2
1. Short-term prepayments	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	0.1	0.1	0.1	0.1	0.1	0.1	0.2	0.1	0.1	0.1	0.2	0.1
3. Taxes and other receivables from state authorities	—	—	—	—	—	0.0	0.1	0.1	0.0	0.0	0.1	0.1
4. Government bonds	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Other short-term assets	—	—	—	—	—	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)	365.2	365.1	395.8	395.8	396.2	365.6	365.5	365.9	366.0	366.0	366.0	366.0
I. Long-term receivables	—	—	31.0	30.6	31.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Long-term trade receivables	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Long-term prepayments to suppliers	—	—	—	—	—	0.0	0.0	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
4. Long-term inter-company receivables	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Long-term loan receivables	—	—	31.0	30.6	31.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Other long-term receivables	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
7. Provision for long-term doubtful debts	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Fixed assets	—	—	—	—	—	0.0	3.6	3.6	3.7	3.7	3.7	3.8
1. Tangible fixed assets	—	—	—	—	—	0.0	3.6	3.6	3.7	3.7	3.7	3.8
- Cost	—	—	—	—	—	0.0	4.3	4.3	4.3	4.3	4.3	4.3
- Accumulated depreciation	—	—	—	—	—	0.0	-0.7	-0.7	-0.7	-0.6	-0.6	-0.5
2. Financial leased fixed assets	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Cost	—	—	—	—	—	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
3. Intangible fixed assets	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Cost	—	—	—	—	—	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
III. Investment properties	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Cost	—	—	—	—	—	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
IV. Long-term assets in progress	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Long-term production in progress	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Construction in progress	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
V. Long-term financial investments	365.2	365.1	364.8	365.2	365.2	365.6	361.8	362.3	362.3	362.2	362.2	362.1
1. Investments in subsidiaries	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Investments in associates, joint-ventures	310.2	310.2	310.2	310.2	310.2	309.6	305.8	306.3	306.3	306.2	306.2	306.1
3. Investments in other entities	56.0	56.0	56.0	56.0	56.0	56.0	56.0	56.0	56.0	56.0	56.0	56.0
4. Provision for diminution in value of long-term investments	-0.9	-1.0	-1.3	-1.0	-1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Held to maturity investments	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Other long-term investments	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
VI. Other long-term assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.1
1. Long-term prepayments	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. Deferred income tax assets	—	—	—	—	—	0.0	0.0	0.0	0.0	0.1	0.1	0.1
3. Long-term equipment, supplies, spare parts	—	—	—	—	—	0.0	0.0	0.0	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
5. Goodwill	—	—	—	—	—	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	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	401.4	401.7	402.1	403.8	400.3	400.9	454.7	432.2	415.4	422.5	600.2	407.6
A. LIABILITIES (300=210+330)	0.7	1.0	1.0	3.2	1.3	1.6	55.7	33.4	18.2	25.3	211.3	26.2
I. Short -term liabilities	0.7	1.0	1.0	3.2	1.3	1.6	55.7	33.4	18.2	25.3	211.3	26.2
1. Short-term trade accounts payable	0.2	0.2	0.2	0.2	0.2	0.2	37.3	18.5	4.2	5.8	188.0	14.3
2. Short-term advances from customers	—	—	—	—	—	0.0	4.5	0.5	0.0	0.0	0.0	0.6
3. Taxes and other payables to state authorities	0.0	0.2	0.3	0.5	0.6	0.7	0.7	0.9	0.5	6.1	8.7	10.7
4. Payable to employees	0.1	0.3	0.2	0.1	0.2	0.3	0.2	0.1	0.1	0.1	0.2	0.3
5. Short-term acrrued expenses	—	—	—	—	—	0.0	0.0	0.0	0.1	0.2	0.0	0.0
6. Short-term inter-company payables	—	—	—	—	—	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
8. Short-term unearned revenue	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
9. Other short-term payables	0.4	0.4	0.4	2.3	0.3	0.3	0.3	0.9	0.7	0.3	1.8	0.3
10. Short-term borrowings and financial leases	—	—	—	—	—	0.0	12.6	12.6	12.6	12.6	12.6	0.0
11. Provision for short-term liabilities	—	—	—	—	—	0.0	0.0	0.0	0.0	0.2	0.0	0.0
12.. Bonus and welfare fund	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
13. Price stabilization fund	—	—	—	—	—	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
II. Long-term liabilities	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Long-term trade payables	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Long-term advances from customers	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Long-term acrrued expenses	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Inter-company payables on business capital	—	—	—	—	—	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
6. Long-term unearned revenue	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
7. Other long-term liabilities	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
8. Long-term borrowings and financial leases	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
9. Convertible bonds	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
11. Deferred income tax liabilities	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
12. Provision for long-term liabilities	—	—	—	—	—	0.0	0.0	0.0	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
14. Provision for severance allowances	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	400.7	400.6	401.1	400.6	399.0	399.3	399.1	398.8	397.2	397.2	388.9	381.4
I. Owner's equity	400.7	400.6	401.1	400.6	399.0	399.3	399.1	398.8	397.2	397.2	388.9	381.4
1. Owner's capital	323.0	323.0	323.0	323.0	323.0	323.0	323.0	323.0	323.0	323.0	323.0	323.0
- Common stock with voting right	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00	323,000,000,000.00
- Preferred stock	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2. Share premium	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
3. Convertible bond option	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Other capital of owners	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Treasury shares	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00	-437,449,533.00
6. Assets revaluation differences	—	—	—	—	—	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
8. Investment and development fund	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
9. Fund to support corporate restructuring	—	—	—	—	—	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
11. Undistributed earnings after tax	77.8	77.6	78.1	77.7	76.0	76.4	76.1	75.8	74.2	74.2	65.9	58.5
- Accumulated retained earning at the end of the previous period	77.7	75.5	75.5	76.0	76.0	74.2	74.2	74.1	74.2	72.7	72.7	72.7
- Undistributed earnings in this period	0.1	2.2	2.5	1.6	0.0	2.2	1.9	1.7	0.0	1.5	-6.7	-14.2
12. Reserves for investment in construction	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
13. Minority's interest	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
14. Financial reserves	—	—	—	—	—	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
1. Subsidized not-for-profit funds	—	—	—	—	—	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
C. MINORITY'S INTEREST	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	401.4	401.7	402.1	403.8	400.3	400.9	454.7	432.2	415.4	422.5	600.2	407.6

Item	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23
Profit Before Tax	0.1	-0.4	1.5	1.3	0.0	0.3	0.6	1.9	0.1	8.9	7.5	-14.9
Depreciation of Fixed Assets and Investment Property	—	—	—	—	—	-0.1	0.0	0.0	0.0	0.0	0.0	0.0
Provision (Increase)/Reversal	—	-3.9	0.0	0.2	0.3	0.3	0.4	-0.1	-0.1	0.6	0.3	-0.7
FX Gain/Loss from Revaluation of Monetary Items	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	-0.7	-0.0	-1.0	-2.3	-0.9	-0.7	0.7	-0.1	-0.6	-25.4	7.0	-1.2
Interest Expense	—	—	—	—	—	0.4	-0.2	0.2	0.2	0.2	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	—	—	—	—	—	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
Amortization of Goodwill	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Adjustments	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	-0.6	-4.3	0.6	-0.8	-0.7	0.3	1.4	2.0	-0.4	-15.7	14.9	-16.8
Increase/(Decrease) in Receivables	-0.1	-0.3	0.8	-0.7	0.0	41.0	-0.6	-3.9	6.4	-46.9	0.7	-0.6
Increase/(Decrease) in Inventory	-0.2	—	—	—	—	35.0	-23.3	-11.8	0.1	37.4	-49.5	13.3
Increase/(Decrease) in Payables (Excl. Interest and CIT)	0.0	-1.0	-2.0	2.0	-0.2	-35.8	23.0	14.2	-1.0	6.7	49.9	-14.7
Increase/(Decrease) in Prepaid Expenses	—	0.0	0.0	-0.0	0.0	0.0	-0.0	0.0	0.0	0.0	0.0	-0.0
Changes in Trading Securities	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Paid	—	—	—	—	—	-0.4	-0.4	5.7	-5.7	3.5	-3.5	0.0
Corporate Income Tax Paid	-0.2	-0.0	-0.4	-0.2	—	0.1	-0.4	-5.7	0.0	-7.1	2.0	-1.6
Other Operating Receipts	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Operating Payments	—	-1.7	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Operating Activities	-1.1	0.0	-1.0	0.3	-0.8	40.2	-0.3	0.4	-0.6	-22.0	14.4	-20.3
Payments for Fixed Assets and Other Long-term Assets	—	—	—	—	—	0.0	0.0	0.0	0.0	0.5	-0.0	-0.4
Proceeds from Disposal of Fixed Assets and Long-term Assets	—	—	—	—	—	0.0	0.0	0.0	0.0	-0.0	0.0	-0.0
Loans and Purchases of Debt Instruments	—	0.0	-1.9	—	—	-34.8	0.0	0.0	0.0	-312.8	-15.6	-70.2
Receipts from Loan Repayments and Sale of Debt Instruments	—	0.0	1.5	0.4	—	3.8	0.0	0.0	0.0	313.0	-51.3	126.7
Investments in Other Entities	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	156.2	-156.3
Proceeds from Investments in Other Entities	—	—	—	—	—	4.3	0.0	0.0	0.0	0.0	-112.9	121.0
Dividends and Interest Income Received	0.3	0.0	0.1	2.5	0.8	0.7	-0.7	0.7	0.0	21.9	-3.5	3.5
Increase/(Decrease) in Term Deposits	—	—	—	—	—	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
Other Investing Receipts	—	—	—	—	—	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
Net Cash Flow from Investing Activities	0.3	0.0	-0.3	2.9	0.8	-26.0	-0.7	0.7	0.0	22.5	-27.0	24.2
Proceeds from Equity Issuance and Capital Contributions	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Share Repurchases	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Proceeds from Borrowings	—	—	—	—	—	0.0	0.0	0.0	0.0	-1.7	24.9	-9.7
Repayment of Borrowings	—	—	—	—	—	-12.6	0.0	0.0	0.0	1.2	-11.7	5.0
Repayment of Finance Leases	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	—	—	-0.5	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Receipts	—	—	—	—	—	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
Net Cash Flow from Financing Activities	—	—	-0.5	—	—	-12.6	0.0	0.0	0.0	-0.5	13.1	-4.7
Net Cash Flow During the Period	-0.7	0.5	-1.8	3.2	-0.0	1.6	-1.0	1.1	-0.6	-0.0	0.5	-0.8
Cash and Cash Equivalents at Beginning of Period	3.5	3.0	4.8	1.7	1.7	0.5	1.0	1.0	1.0	1.9	1.9	1.9
FX Difference from Revaluation	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	2.8	3.5	3.0	4.8	1.7	1.7	0.6	1.5	0.4	1.0	1.0	0.5

Explore Other Stocks In The Same Sector

PNJ, STH, FHS, VDG, KHX, PNC

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

DST

What Is Changing

Drivers of DST's profit

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?

Leverage & Liquidity ▲

Cash Flow ●

Investment Takeaway

Statement Data

What is driving the margin?

Balance Sheet

Working Capital Efficiency

Leverage & Liquidity

Cash Flow