Analysis of business results & financial statements · Quý 1/2026
▼▼ Declining sharply
Trailing net profit reached 7.0bn, fell 35.3bn compared with the same period last year. Key positives came from better other profit and lower finance costs. Offsetting pressure came mainly from higher administrative expenses and lower financial income. Detailed impact is shown below:
See what is changing ↓- P/E
- —
- P/B
- —
- EPS
- 391
- BVPS
- -970
- ROE
- -22.9%
- ROA
- 0.8%
- Market price
- —
The current picture
What Is Changing
On a TTM 2026Q1 basis, TCK is holding revenue at an acceptable level, but margins are eroding visibly — the growth momentum has held across consecutive periods. More notably, a significant portion of profit is supported by non-core sources, further affecting earnings quality.
Profit bridge
Vs last year · TTM
- Other profit
- Finance costs
- Administrative expenses
- Financial income
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 | 78.8 | 125.8 | 75.8 | 70.0 | 61.2 | 115.4 | 74.0 | 53.3 |
| LNST | 3.1 | 0.3 | 3.7 | 2.9 | 1.6 | 25.5 | 13.1 | 2.0 |
| Net margin | 3.90% | 0.26% | 4.85% | 4.11% | 2.66% | 22.12% | 17.73% | 3.79% |
Revenue
79bnNet income
3bnNet margin
3.90%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.
What is driving the margin?
▼▼Net margin fell to 2.84%, losing 11.1pp. The main pressure comes from SG&A / Revenue rose 6.9pp and Gross margin fell 2.9pp (in addition, Other profit / Revenue rose 3.5pp added support while Net financial result / Revenue fell 4.1pp remained a drag).
The pressure comes from core operations — this is a concerning type of decline, not a one-off movement.
- Net Margin
- 2.84% −11.1pp
- Gross Margin
- 19.33% −2.9pp
- SG&A / Revenue
- 12.68% +6.9pp
- Non-core / Revenue
- −3.02% −0.7pp
TTM YoY · 2025Q1 -> 2026Q1
Even though contribution decreased by 0.7pp, financial result still accounts for 36.4% of PBT — earnings durability should be monitored in coming periods.
Is capital being used efficiently?
Capital efficiency for construction contractors should be read alongside project progress and receivables collection from developers — ROIC of 14.0% fluctuates with handover cycles.
Is capital being deployed efficiently?
▼ROIC fell to 14.05%, losing 45.3pp. That translates to 14.05 in after-tax operating profit for every 100 units of operating capital. The main pressure came from NOPAT margin narrowed 14.8pp, outweighing the movement in capital turnover; 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. Balance sheet is exceptionally sound — liabilities at -27.06x equity, with a net cash position equivalent to 5.14x equity.
Owner advances stand at 173.6bn (as of 2026Q1) — the contractor is funded along the contract schedule, easing the pressure to self-finance working capital.
Owner advances: 173.6bn · YoY +5.0bn
Advances / receivables: 89.54% — funded vs stuck
Owners' equity is NEGATIVE at 2026Q1 while 193.9bn of receivables remain on site — accumulated losses have consumed the capital base; equity ratios are no longer meaningful. This is the highest-risk state for a contractor.
Sector note: contractor gross margins are THIN (19.33% TTM) by design — value lives in contract turnover and collection discipline, not margin. Do not compare with manufacturers.
Inventory ended the period at 326.2bn, roughly 38.7% of total assets.
Over the last 12 months, working capital released 4.5bn of cash, mainly thanks to lower receivables and lower inventories. Pressure from lower payables only partly offset that benefit.
Working Capital Efficiency
▲Working capital is being managed more efficiently, supporting overall capital efficiency. Cash conversion cycle improved by 156.0 days versus the same period last year. The main moves came from DIO fell 162.0 days, DSO fell 49.2 days, and DPO fell 55.1 days.
Improvement comes mainly from faster inventory turnover — watch whether this trend persists in coming periods.
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 524.5 days, suggesting that working capital remains tied up for a relatively long operating cycle.
DuPont
What drives ROE?
ROE rose from −61.9% to −32.4% — supported by asset turnover.
Is financial risk significant?
Financial risk is low — the company has net cash and CFO reached 10.9bn.
Leverage & Liquidity
●Leverage is balanced for now, with net debt / equity at −5.14x and interest coverage at 2.03x.
At present, short-term debt accounts for 70.8% of total debt, cash equals 8.2% of debt, and total debt stands at 129.4bn.
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 70.8% of total debt, raising near-term refinancing needs.
Cash / debt stands at 8.2%, leaving limited liquidity buffer to monitor.
- Net Debt / Equity
- −5.14x −1.59x
- Interest Coverage
- 2.03x −2.61x
- Cash / Debt
- 8.2% +1.9pp
- Short-term Debt / Total Debt
- 70.8% +3.0pp
TTM YoY · 2025Q1 -> 2026Q1
Cash Flow
●With safe leverage noted above, cash flow below shows the self-funding capacity. Operating cash flow reached 10.9bn in 2025, against investing cash flow of -4.5bn.
Post-investment cash flow was positive +6.3bn. Financing cash flow was positive +2.5bn.
CFO / net income was 1,38 lần.
Track how much investment can be funded internally from operating cash flow.
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 under real pressure, but the current picture has not turned broadly adverse. A notable area has clearly weakened, making the near-term outlook hard to call bright; even so, other parts of the business are still holding up, with margins remain under pressure remaining the main constraint, with net margin down 11.1 pp. The next watchpoint is the earnings mix, when non-core contribution is −47.0%.
- Watchpoint: cash flow is currently keeping pace with accounting earnings, with CFO / net income at 1.38x. Even so, net financial result still accounts for −47.0% of PBT, so the earnings mix still needs monitoring.
- Key risk: profitability remains under pressure, with trailing-12M net margin at 2.84% after a 11.1pp decline versus the same period last year.
What to verify next
Questions for the next period
Durability of revenue growth after the current +15,3% YoY pace.
Ability to hold margins around the current 2.84% level.
Cash-flow quality, with operating cash flow currently at 10.9bn 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.