Analysis of business results & financial statements · Quý 2/2026
▼▼ Declining sharply
Trailing net profit reached 12.2bn, fell 634.6bn compared with the same period last year. Offsetting pressure came mainly from lower financial income. Detailed impact is shown below:
See what is changing ↓- P/E
- 64.02x
- P/B
- 0.53x
- EPS
- 189
- BVPS
- 22,633
- ROE
- 0.8%
- ROA
- 0.4%
- Market price
- 12,100 13 Oct 2026
The current picture
What Is Changing
On a TTM 2026Q2 basis, SII posted a very sharp profit drop versus the same period, showing that pressure has clearly fed through to the bottom line. More notably, profit relies heavily on non-core sources while operating cash flow is negative — these two factors together suggest earnings quality needs cautious evaluation.
Profit bridge
Vs last year · TTM
- Financial income
Across periods
A single data point, or a trajectory?
Latest eight quarters · Quý 2/2026
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 79.8 | 74.4 | 70.2 | 71.5 | 74.6 | 69.7 | 65.1 | 66.6 |
| LNST | -6.2 | -8.3 | 38.1 | -5.0 | 32.0 | -49.9 | 674.9 | -3.1 |
| Net margin | -7.80% | -11.10% | 54.27% | -6.99% | 42.89% | -71.56% | 1037.49% | -4.66% |
Revenue
80bnNet income
-6bnNet margin
-7.80%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 are under pressure while earnings still rely significantly on non-core sources.
Revenue Growth
▲Is growth real and durable?
Trailing-12-month revenue grew 7.2% year on year, with the quarterly pace steady around +7%.
4 of the last 4 quarters grew year on year.
- Revenue TTM
- 296bn +7.2%
- Latest quarter YoY
- +7% steady
What is driving the margin?
▼Net margin fell to 6.30%, losing 230.7pp. SG&A / Revenue fell 0.1pp improved but not enough to offset the weakness in Net financial result / Revenue fell 209.4pp (Other profit / Revenue rose 0.1pp still added support).
The pressure comes from non-core items while core operations hold their rhythm — margin has a basis to recover once this factor passes.
- Net Margin
- 6.30% −230.7pp
- Gross Margin
- 4.77% +0.0pp
- SG&A / Revenue
- 17.58% −0.1pp
- Non-core / Revenue
- 19.99% −209.3pp
TTM YoY · 2025Q2 -> 2026Q2
Even though contribution decreased by 209.3pp, financial result still accounts for 251.6% of PBT — earnings durability should be monitored in coming periods.
Cash Flow
▼Is profit converting into cash?
With leverage safe, cash flow shows the self-funding capacity. Operating cash flow reached 167.2bn against investing cash flow of -368.6bn (annual cash-flow figures for 2025).
Post-investment cash flow was negative +201.4bn. Financing cash flow was negative +62.4bn.
CFO / net income was −1,81 lần.
After spending +76.5bn on fixed-asset investment, the business generated trailing free cash flow of −98.6bn.
For utilities, high capex and long investment cycles are structural — short-term FCF volatility does not reflect long-term cash generation through regulated pricing.
Earnings Quality
▼How much income is non-core?
Non-core income reaches 251.6% of pre-tax profit — core earnings are thinner than the headline.
Within that, net financial result at +238.2%, other profit at +13.4% of PBT.
- Non-core / PBT
- 251.6% high
- Net financial / PBT
- 238.2%
- Other profit / PBT
- 13.4%
Is capital being used efficiently?
Capital efficiency for utilities should be read alongside regulated tariffs and long-cycle depreciation — ROIC of 0.7% reflects a large fixed-asset base.
Is capital being deployed efficiently?
▼ROIC fell to 0.74%, losing 34.3pp. That translates to 0.74 in after-tax operating profit for every 100 units of operating capital. The main pressure came from NOPAT margin narrowed 230.5pp, outweighing the movement in capital turnover; while invested capital rose by 337bn.
For utilities, ROIC reflects returns on a large fixed-asset base — this is a reference signal and should be read alongside regulated tariffs.
Working Capital Efficiency
▲Working capital is being managed more efficiently, supporting overall capital efficiency. Cash conversion cycle improved by 7.6 days versus the same period last year. The main moves came from DIO fell 1.4 days, DSO fell 0.3 days, and DPO rose 5.9 days.
All 3 drivers (collection, inventory, payables) are improving — working capital turnover is strengthening across the board.
For utilities, working capital cycle reflects regulated pricing mechanics and long-term settlement contracts — DSO/DIO/DPO should be treated as contextual signals rather than pure efficiency indicators.
DuPont
What drives ROE?
ROE fell from 55.0% to 1.3% — all three components weakened, with net margin being the main drag.
Is financial risk significant?
Leverage is safe but FCF is negative at 98.6bn due to capex of 76.5bn — an investment choice, not an urgent risk.
Leverage & Liquidity
▼Leverage warrants monitoring, with net debt / equity at 0.55x and interest coverage only at 0.42x.
At present, short-term debt accounts for 38.5% of total debt, cash equals 2.6% of debt, and total debt stands at 829.5bn.
Leverage for utilities reflects long-term capital needs for fixed assets and recovery through regulated pricing — elevated leverage is structural to the industry.
- Net Debt / Equity
- 0.55x +0.09x
- Interest Coverage
- 0.42x −5.49x
- Cash / Debt
- 2.6% −4.8pp
- Short-term Debt / Total Debt
- 38.5% −0.5pp
TTM YoY · 2025Q2 -> 2026Q2
Interest coverage is 0.42x, leaving limited room to absorb financing costs.
Cash / debt stands at 2.6%, leaving limited liquidity buffer to monitor.
Balance Sheet
▼ROIC for utilities reflects a large fixed-asset base and regulated tariffs. Capital structure is balanced — liabilities at 0.98x equity, net debt at 0.55x equity.
None
Over the last 12 months, working capital absorbed 4.5bn of cash, mainly because of higher inventories and lower payables. Part of that drag was offset by lower receivables.
In summary
Research synthesis
What this reporting period is showing
The business is showing a few weaker signals, but the current magnitude is not yet clear enough to conclude that this is a broader weakening phase. Even so, earnings quality still needs closer monitoring because net financial result remains elevated. The main risk still sits in core profitability, with net margin down 230.7 pp.
- Watchpoint: the earnings mix still needs monitoring, with net financial result still accounting for 238.2% of PBT and CFO / net income currently at −1.81x.
- Key risk: profitability remains under pressure, with trailing-12M net margin at 6.30% after a 230.7pp decline versus the same period last year.
What to verify next
Questions for the next period
Whether revenue sustains its +7,2% YoY pace or begins to slow.
Whether margins hold around the current 6.30% level or narrow again.
Whether operating cash flow holds its 167.2bn (cumulative for 2025) level in upcoming periods or weakens.
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.