DKG

Tập đoàn Damik ·UPCOM ·2026Q1

▼▼ Declining sharply

Leverage and liquidity require close discipline Debt/equity 0.04x
Price
6,300
Latest close
02 Jun 2026
P/E -525.00x
P/B 0.54x
EPS -12
BVPS 11,769
ROE -0.1%
ROA -0.1%
Profit Margin -0.1%
Asset Turnover 0.77x
Equity Mult. 1.57x

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

What Is Changing

On a Năm 2025 basis, DKG posted a very sharp profit drop versus the same period, showing that pressure has clearly fed through to the bottom line — margins have been compressing consistently over multiple periods. 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.

TTM REVENUE
VND 211bn
−37.4%YoY
NET MARGIN
0.20%
−4.4ppYoY
TTM NET PROFIT
VND 0bn
−97.3%YoY
Non-core income / PBT
287.6%
Metric Q1'26 Q4'25 Q3'25 Q2'25 Q1'25
Revenue 46.1 51.0 53.4 55.2 51.7
Growth -10% -5% -3% +7%
Net Income 0.2 0.9 0.5 -1.7 0.6
Net Margin 0.36% 1.73% 0.91% -3.07% 1.14%

Drivers of DKG's profit

TTM

Net profit attributable to parent declined vs prior quarter, mainly due to lower gross profit. Supporting and offsetting drivers:

Finance costs ↓ 0.4bn
Selling expenses ↓ 0.2bn
Gross profit ↓ 0.5bn
Other profit ↓ 0.3bn
Administrative expenses ↑ 0.2bn

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 -0.08% −4.4pp
Gross Margin 7.41%
SG&A / Revenue 4.33%
Non-core / Revenue -3.05%

TTM YoY · 2025Q1 -> 2026Q1

Watchpoints

Financial result is supporting margin

Margin support from financial result remains high (287.6% of PBT) — sustainability should be monitored.

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

ROIC
NOPAT Margin
Capital Turnover 0.82x
Average Invested Capital 249.9bn

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 0.51x equity, net debt at 0.34x equity.

Over the last 12 months, working capital released 21.1bn of cash, mainly thanks to lower inventories and higher payables. Pressure from higher receivables only partly offset that benefit.

Working Capital Drivers

TTM YoY · 2025Q1 -> 2026Q1

Receivables increased → lower CFO: −0.4bn
Inventories decreased → higher CFO: +9.9bn
Payables increased → higher CFO: +11.5bn

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

TTM YoY · 2025Q1 -> 2026Q1

Receivables
Inventory
Payables
Cash Conversion Cycle

Is financial risk significant?

Financial risk is low — leverage is safe, both CFO and FCF are positive.

Leverage & Liquidity

Leverage warrants monitoring, with net debt / equity at 0.34x and interest coverage only at 0.04x.

At present, short-term debt accounts for 94.8% of total debt, cash equals 12.2% of debt, and total debt stands at 65.7bn.

Watchpoints

Interest coverage is thin

Interest coverage is 0.04x, leaving limited room to absorb financing costs.

Short-term refinancing pressure is meaningful

Short-term debt accounts for 94.8% of total debt, raising near-term refinancing needs.

Leverage and liquidity trend

Net Debt / Equity 0.34x −0.27x
Interest Coverage 0.04x
Cash / Debt 12.2% +9.0pp
Short-term Debt / Total Debt 94.8% +1.2pp
CFO / NI -304.08x

TTM YoY · 2025Q1 -> 2026Q1

Cash Flow

With safe leverage noted above, cash flow below shows the self-funding capacity. Operating cash flow reached 39.3bn in 2025, against investing cash flow of -8.1bn.

Post-investment cash flow was positive +31.2bn. Financing cash flow was negative +30.5bn.

CFO / net income was -304.08x.

After spending +3.6bn on fixed-asset investment, the business generated trailing free cash flow of +45.8bn.

Cash Conversion

TTM Cash Conversion · 2025Q1 -> 2026Q1

CFO TTM 49.4bn
Cash Capex 3.6bn
FCF TTM +45.8bn

Investment Takeaway

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 leverage and liquidity remaining the main constraint, with interest coverage at 0.04x. The next watchpoint is the earnings mix, when non-core contribution is -10407.8%.

Watchpoint: the earnings mix still needs monitoring, with net financial result still accounting for -10407.8% of PBT and CFO / net income currently at -304.08x.

Key risk: leverage and liquidity still require discipline, with interest coverage only at 0.04x.

Statement Data

Item 2025 2024 2023
Net Revenue
211.3 337.5 303.4
Cost of Goods Sold
195.5 298.2 270.7
Gross Profit
15.8 39.3 32.7
Financial Expenses
6.5 9.1 13.5
Selling Expenses
1.4 2.6 4.2
General and Administrative Expenses
7.5 8.9 10.2
Operating Profit
0.4 18.9 4.8
Profit Before Tax
0.6 18.8 4.8
Net Income
0.4 15.5 3.7
Profit Attributable to Parent
0.4 15.5 3.7
Earnings per Share
29.00 1,076.00 257.00

Explore Other Stocks In The Same Sector

VCS, VLB, HT1, MVC, THG, KSB, NNC, LBM, FIC, DHA, LIC, BMJ, HUB, VIT, MTA, TLD, SCL, PDB, CVT, MDG, CLH, RYG, QNC, BTS, CMD, HCC, S74, VHL, PCC, YBM, VCX, CCM, C32, BCC, GND, HOM, TRT, TLT, BTD, TNT, FCM, GMH, GMX, ACE, KHD, SCJ, VIH, CDG, CQT, BDT, YBC, AMC, SDY, KSQ, NHC, EME, TMX, TAB, XMD, TDF, DDB, DAC, MCC, HMR, TTC, NXT, DID, TCR, DIC, MIC, VIM, DXV, VTS, HPM, TXM, SCC, DCR, LMC, GKM, BHC, TTZ, X77, LQN, VHH, SPI, BTN, HLY, DGT, VTA, CMI, DTC, DND, ILA, CYC, LCC, PTE, HVX, BT6, DCT, CTA, KHL, PX1

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