KHS
Kiên Hùng ·HNX ·2026Q1
▲ Slightly positive
TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity
What Is Changing
On a TTM 2026Q1 basis, KHS shows mild improvement in both revenue and margins, but the magnitude of change is narrow — margins have been expanding consistently over multiple periods. This signal only becomes convincing if the improvement widens in coming periods.
| 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 | 187.0 | 184.8 | 169.2 | 185.5 | 184.4 | 155.7 | 185.4 | 177.6 | 138.8 | 151.2 | 166.9 | 201.8 |
| Growth | +1% | +9% | -9% | +1% | +18% | -16% | +4% | +28% | -8% | -9% | -17% | — |
| Net Income | 9.1 | 8.3 | 7.4 | 11.3 | 21.1 | 4.7 | 5.1 | 3.2 | 4.1 | 5.9 | -16.5 | -7.7 |
| Net Margin | 4.89% | 4.47% | 4.36% | 6.06% | 11.44% | 3.01% | 2.75% | 1.81% | 2.97% | 3.91% | -9.89% | -3.82% |
Drivers of KHS's profit
Net profit attributable to parent declined vs last year, mainly due to lower gross profit. Supporting and offsetting drivers:
Net profit attributable to parent declined vs prior quarter, mainly due to lower gross profit. Supporting and offsetting drivers:
Financial Highlights
Detailed analysis of each financial dimension
ROE = Profit Margin × Asset Turnover × Equity Multiplier
ROE is broadly flat at 14.9% — the components are offsetting one another.
Is the profit sustainable?
Margins are improving and earnings quality is solid — a durable foundation for ROE.
What is driving the margin?
Net margin stands at 4.96%, broadly flat versus the same period. Supportive factors and pressure points are offsetting one another.
Margin is nearly flat but the underlying components are moving — this is a transitional phase, more time is needed to see the real trend.
Profitability trend
TTM YoY · 2025Q1 -> 2026Q1
Is capital being used efficiently?
Capital efficiency should be read in industry context — ROIC may fluctuate with business specifics.
Is capital being deployed efficiently?
Track how much operating profit the business generates on invested capital.
Industry characteristics make ROIC cyclical — this is a reference signal and should be read with the business context.
CAPITAL EFFICIENCY TREND
TTM YoY · 2025Q1 -> 2026Q1
Balance Sheet
ROIC above should be read with industry context — the balance sheet below adds perspective. Capital structure is conservative with low leverage — liabilities at 0.67x equity, net debt at 0.40x equity.
Inventory ended the period at 188.6bn, roughly 46.3% of total assets.
Over the last 12 months, working capital absorbed 35.9bn of cash, mainly because of higher inventories and lower payables. Part of that drag was offset by lower receivables.
Working Capital Drivers
TTM YoY · 2025Q1 -> 2026Q1
Working Capital Efficiency
Cash conversion cycle lengthened by 8.3 days versus the same period last year. The main moves came from DIO rose 2.0 days, DSO fell 1.2 days, and DPO fell 7.4 days.
Working capital cycle lengthened mainly due to shorter payment timing — may reflect pressure from suppliers.
Watchpoints
CCC is up by +8.3 days, indicating weaker working-capital turnover versus the prior year.
DIO increased by +2.0 days, suggesting more capital is being tied up in inventories.
Working Capital Efficiency
TTM YoY · 2025Q1 -> 2026Q1
Is financial risk significant?
Financial risk is low — leverage is safe, both CFO and FCF are positive.
Leverage & Liquidity
Leverage is balanced for now, with net debt / equity at 0.40x and interest coverage at 3.68x.
At present, short-term debt accounts for 82.5% of total debt, cash equals 13.1% of debt, and total debt stands at 110.5bn.
Watchpoints
Short-term debt accounts for 82.5% of total debt, raising near-term refinancing needs.
Cash / debt stands at 13.1%, leaving limited liquidity buffer to monitor.
Leverage and liquidity trend
TTM YoY · 2025Q1 -> 2026Q1
Cash Flow
With safe leverage noted above, cash flow below shows the self-funding capacity. Operating cash flow reached 22.9bn in 2025, against investing cash flow of 0.4bn.
Post-investment cash flow was positive +23.2bn. Financing cash flow was negative +50.7bn.
CFO / net income was 0.46x.
After spending +0.8bn on fixed-asset investment, the business generated trailing free cash flow of +16.7bn.
Cash Conversion
TTM Cash Conversion · 2025Q1 -> 2026Q1
Investment Takeaway
The business is heading the right way, but the current picture is still at partial confirmation — not yet a fully clean case. The positive points have clearly improved, showing the operating base is better than before. The brighter spot is leverage pressure is easing, with net debt/equity down to 0.40x. The next item to monitor is the earnings mix, when non-core contribution is 17.9%.
Improvement: leverage pressure is easing, with net debt / equity down 0.06x to 0.40x while interest coverage holds at 3.68x.
Watchpoint: the earnings mix still needs monitoring, with net financial result still accounting for 17.9% of PBT and CFO / net income currently at 0.46x.
Statement Data
| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
|
Net Revenue
|
723.8 | 657.5 | 704.3 | 950.8 | 1,017.0 |
|
Cost of Goods Sold
|
629.6 | 579.5 | 665.3 | 839.0 | 0.0 |
|
Gross Profit
|
94.3 | 78.0 | 39.1 | 111.8 | 127.4 |
|
Financial Expenses
|
9.8 | 17.4 | 20.8 | 19.6 | -20.9 |
|
Selling Expenses
|
10.7 | 12.2 | 14.2 | 38.3 | -31.3 |
|
General and Administrative Expenses
|
16.5 | 15.9 | 17.9 | 22.0 | -22.0 |
|
Operating Profit
|
60.1 | 34.8 | -9.2 | 38.3 | 58.3 |
|
Profit Before Tax
|
55.5 | 17.1 | -10.2 | 35.0 | 56.9 |
|
Net Income
|
55.5 | 17.1 | -10.2 | 35.0 | 56.9 |
|
Profit Attributable to Parent
|
55.5 | 25.7 | -11.3 | 38.1 | 57.1 |
|
Earnings per Share
|
3,933.00 | 1,953.00 | 81.00 | 2,834.00 | 4,250.00 |
Explore Other Stocks In The Same Sector
VNM, MCH, MSN, QNS, VHC, DBC, PAN, ANV, TID, SBT, MML, KDC, MPC, AGX, VCF, FMC, SLS, CMF, SEA, NCG, MCM, IDP, TFC, APF, ABT, NAF, IDI, ASM, ANT, SGC, OGC, LSS, BCF, HNF, OCH, CMX, VSN, CMM, DAT, CAT, CBS, BNA, SAF, AFX, HHC, CCA, LAF, THP, SPV, GCF, MLS, ACL, KTS, SPH, SJ1, VLC, DMN, CMN, TT6, VHE, HNM, SNC, PSL, C22, SPD, BMV, VNH, CAN, AAM, PRO, NSS, FCS, BLF, ATA, UXC, ICF, AGF, CAD, TS4, TCJ, NGC, HAF, AVF, JOS, APT, NDF
Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.