Analysis of business results & financial statements · Quý 1/2026
▲ Showing improvement
Trailing net profit reached 73.5bn, rose 15.7bn compared with the same period last year. Key positives came from higher financial income, higher gross profit, and lower selling expenses. Offsetting pressure came mainly from higher administrative expenses, weaker other profit, lower associates income, and higher tax. Detailed impact is shown below:
See what is changing ↓- P/E
- 4.32x
- P/B
- 0.47x
- EPS
- 2,468
- BVPS
- 22,555
- ROE
- 11.2%
- ROA
- 7.1%
- Market price
- 10,650 20 Oct 2026
The current picture
What Is Changing
On a TTM 2026Q1 basis, HUB has not accelerated revenue, but profitability is improving more visibly — profit is at an all-time high. However, a significant portion of profit is supported by non-core sources, making the picture not entirely clear.
Profit bridge
Vs last year · TTM
- Financial income
- Gross profit
- Selling expenses
- Administrative expenses
- Other profit
- Associates income
- Tax
Across periods
A single data point, or a trajectory?
Latest eight quarters · Quý 1/2026
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 68.4 | 62.6 | 83.7 | 85.3 | 73.0 | 78.8 | 64.9 | 89.4 |
| LNST | 14.6 | 19.2 | 25.7 | 17.2 | 11.8 | 15.3 | 17.1 | 16.7 |
| Net margin | 21.34% | 30.70% | 30.73% | 20.20% | 16.16% | 19.46% | 26.37% | 18.63% |
Revenue
68bnNet income
15bnNet margin
21.34%Inside the statements
A closer look at what is happening inside the business
A company's statements are read with the questions that fit its type of business.
Is the profit sustainable?
Margins improved (+5.7pp), but earnings still rely significantly on non-core sources — warrants closer scrutiny.
What is driving the margin?
▲▲Net margin expanded to 25.59%, rising 5.7pp. Core operating signals are improving as Gross margin rose 6.7pp are enough to offset pressure from SG&A / Revenue rose 3.7pp (in addition, Net financial result / Revenue rose 8.2pp added support while Other profit / Revenue fell 2.2pp remained a drag).
Most of the margin increase comes from non-core items — core operations have not kept pace, this is a margin expansion to watch carefully.
- Net Margin
- 25.59% +5.7pp
- Gross Margin
- 28.51% +6.7pp
- SG&A / Revenue
- 17.71% +3.7pp
- Non-core / Revenue
- 10.18% +6.0pp
TTM YoY · 2025Q1 -> 2026Q1
Financial result accounts for 42.3% of PBT and lifted net margin by 6.0pp — separate the operating contribution from this source.
Is capital being used efficiently?
Capital efficiency for construction contractors should be read alongside project progress and receivables collection from developers — ROIC of 12.9% fluctuates with handover cycles.
Is capital being deployed efficiently?
▲ROIC expanded to 12.92%, rising 2.9pp. That translates to 12.92 in after-tax operating profit for every 100 units of operating capital. The main driver is NOPAT margin rose 7.6pp, with capital turnover broadly stable; with invested capital holding roughly steady.
For construction contractors, ROIC moves with backlog and project acceptance timing — this is a reference signal and should be read alongside working-capital cycles.
Balance Sheet
▲ROIC for construction contractors swings with project progress and handover cycles — the balance sheet below adds perspective. Capital structure is notably light for construction contractors — liabilities at 0.50x equity, with a net cash position equivalent to 0.07x equity.
Owner advances stand at 38.6bn (as of 2026Q1) — the contractor is funded along the contract schedule, easing the pressure to self-finance working capital. Up 124.75% YoY — owner funding is thickening.
Owner advances: 38.6bn · YoY +21.4bn
Advances / receivables: 43.78% — funded vs stuck
The contractor's survival axis: site receivables 88.2bn vs equity 682.1bn — 12.93% of the capital base is sitting on job sites.
Receivables / equity: 12.93% · receivables YoY −32.94% · equity YoY 8.89%
DSO: 107 days
Sector note: contractor gross margins are THIN (28.51% TTM) by design — value lives in contract turnover and collection discipline, not margin. Do not compare with manufacturers.
None
Over the last 12 months, working capital absorbed 23.5bn of cash, mainly because of higher inventories. Part of that drag was offset by lower receivables and higher payables.
Working Capital Efficiency
▼Cash conversion cycle lengthened by 116.6 days versus the same period last year. The main moves came from DIO rose 137.0 days, DSO fell 10.6 days, and DPO rose 9.8 days.
Working capital cycle lengthened mainly due to slower inventory turnover — more capital is being tied up in inventory.
For construction contractors, DSO/DIO/DPO/CCC can be distorted by project progress, work-in-progress receivables, and milestone acceptance timing — these metrics should be read alongside developer payment cycles.
CCC stands at 387.5 days, suggesting that working capital remains tied up for a relatively long operating cycle.
DIO increased by +137.0 days, suggesting more capital is being tied up in inventories.
DuPont
What drives ROE?
ROE rose from 10.0% to 11.7% — mainly driven by net margin, despite asset turnover and leverage moving in the opposite direction.
Is financial risk significant?
Financial risk is low — the company has net cash and CFO reached 68.1bn.
Leverage & Liquidity
▲Track net leverage, interest coverage, and the liquidity buffer on the balance sheet.
At present, short-term debt accounts for 100.0% of total debt, cash equals 2508.6% of debt, and total debt stands at 2.0bn.
Leverage for construction contractors fluctuates with project working capital, performance guarantees, and progress receivables — should be read alongside receivables quality and developer payment cycles.
Short-term debt accounts for 100.0% of total debt, raising near-term refinancing needs.
- Net Debt / Equity
- −0.07x −0.03x
- Interest Coverage
- None
- Cash / Debt
- 2508.6% +2365.8pp
- Short-term Debt / Total Debt
- 100.0% +78.5pp
TTM YoY · 2025Q1 -> 2026Q1
Cash Flow
▲With safe leverage noted above, cash flow below shows the self-funding capacity. Operating cash flow reached 68.1bn in 2025, against investing cash flow of -56.3bn.
Post-investment cash flow was positive +11.8bn. Financing cash flow was negative +58.9bn.
CFO / net income was 0,54 lần.
After spending +30.6bn on fixed-asset investment, the business generated trailing free cash flow of +8.9bn.
For construction contractors, FCF swings sharply with project progress and payment cycles — should be read alongside backlog and receivables quality.
In summary
Research synthesis
What this reporting period is showing
The business is showing brightening signals, but the improvement is still early and not yet thick enough to read as a confirmed trend. The brighter spot is operating efficiency, with net margin improving 5.7 pp. Even so, earnings quality still needs closer monitoring because net financial result remains elevated.
- Improvement: operating efficiency is getting better, with trailing-12M net margin at 25.59% after expanding 5.7pp versus the same period last year.
- Watchpoint: the earnings mix still needs monitoring, with net financial result still accounting for 38.4% of PBT and CFO / net income currently at 0.54x.
What to verify next
Questions for the next period
Ability to stabilize revenue after a −2,0% YoY decline.
Ability to hold margins around the current 25.59% level.
Cash-flow quality, with operating cash flow currently at 68.1bn in 2025.
From one stock to the whole portfolio
Where does this stock stand
among the rest of your investments?
Each stock is only one part of the wider picture. Looking at investments side by side makes their contribution, risks and opportunities across the portfolio clearer.
How much does this stock
contribute to the portfolio?
Its weight and influence across the assets held for investment.
Is the portfolio
well balanced?
How holdings, sectors and asset groups are distributed in relation to overall risk.
What other opportunities
or risks may be present?
What becomes visible only when investments are viewed together rather than one ticker at a time.