L63

Lilama 69-3 ·UPCOM ·2025Q4

▼▼ Declining sharply

Price

9,500

Latest close

12 May 2026

P/E —

P/B —

EPS —

BVPS —

ROE 1.1%

ROA 0.2%

Profit Margin 0.1%

Asset Turnover 1.05x

Equity Mult. 7.21x

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

What Is Changing

On a Năm 2025 basis, L63 posted a very sharp profit drop versus the same period, showing that pressure has clearly fed through to the bottom line — profit momentum has been slowing across consecutive periods. The key watch now is how long the business needs to stabilize its profit base.

	                            
	                                TTM REVENUE
	                            
	                                    VND 634bn
	                                
+12.8%YoY

	                            
	                                TTM NET PROFIT
	                            
	                                    VND 1bn
	                                
−95.4%YoY

Quarterly snapshot data is not available yet.

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 0.15% −3.5pp

Gross Margin — —

SG&A / Revenue — —

Is capital being used efficiently?

Evaluate capital, asset, and working-capital efficiency.

Balance Sheet

Focus on inventory, liability structure, and year-end cash balance.

Inventory ended the period at 137.8bn, roughly 23.3% of total assets.

Over the last 12 months, working capital released 0.0bn of cash.

Working Capital Drivers

Receivables were broadly stable → neutral CFO: —

Inventories were broadly stable → neutral CFO: —

Payables were broadly stable → neutral CFO: —

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.

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.

Working Capital Efficiency

Receivables — —

Inventory — —

Payables — —

Cash Conversion Cycle — —

Is financial risk significant?

Check leverage, liquidity, and cash-flow conversion.

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 some core pressures remaining the main constraint. The next watchpoint is working capital needs model and cycle context.

Watchpoint: Working capital needs model and cycle context.

Statement Data

Item	2025	2024	2023	2022
Revenue	633.6	561.6	600.2	893.8
Revenue Deductions	—	0.0	0.0	0.0
Net Revenue	633.6	561.6	600.2	893.8
Cost of Goods Sold	573.0	496.3	553.5	891.7
Gross Profit	60.6	65.3	46.7	2.0
Financial Income	5.2	2.2	1.4	1.5
Financial Expenses	14.5	16.3	25.3	27.9
Interest Expense	13.5	13.8	23.2	26.0
Share of Associates and Joint Ventures	—	0.0	0.0	0.0
Selling Expenses	—	0.0	0.0	0.0
General and Administrative Expenses	44.9	23.2	21.1	21.1
Operating Profit	6.4	28.1	1.7	-45.4
Other Income	2.6	3.1	5.5	0.0
Other Expenses	3.3	2.0	0.2	0.1
Other Profit	-0.6	1.1	5.3	-0.1
Profit Before Tax	5.8	29.2	7.0	-45.5
Current Income Tax Expense	1.2	4.3	0.2	0.0
Deferred Income Tax Expense	3.6	4.1	2.9	0.0
Net Income	0.9	20.8	3.8	-45.5
Non-controlling Interest	—	0.0	0.0	0.0
Profit Attributable to Parent	0.9	20.8	3.8	-45.5
Earnings per Share	114.00	2,509.00	464.00	-5,492.00
Diluted EPS	114.41	2,509.06	464.01	-5,492.38

Item	2025	2024	2023	2022
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	355.5	358.8	307.9	553.8
I. Cash and cash equivalents	49.4	15.0	13.4	7.5
1. Cash	49.4	15.0	13.0	7.5
2. Cash equivalents	—	0.0	0.3	0.0
II. Short-term financial investments	1.6	3.0	9.7	6.3
1. Available for sale securities	—	0.0	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	—	0.0	0.0	0.0
3. Held to maturity investments	1.6	3.0	9.7	6.3
III. Short-term receivables	151.4	205.1	187.9	281.2
1. Short-term trade accounts receivable	134.5	212.3	195.1	277.0
2. Short-term prepayments to suppliers	5.4	3.8	1.9	6.9
3. Short-term inter-company receivables	—	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	—	0.0	0.0	0.0
5. Short-term loan receivables	—	0.0	0.0	0.0
6. Other short-term receivables	18.3	17.2	16.0	20.5
7. Provision for short-term doubtful debts (*)	-6.8	-28.1	-25.1	-23.1
8. Assets awaiting resolution	—	0.0	0.0	0.0
IV. Inventories	137.8	126.6	95.7	257.2
1. Inventories	137.8	126.6	95.7	257.3
2. Provision for decline in value of inventories	-0.0	-0.0	-0.0	-0.0
V. Other short-term assets	15.4	9.1	1.2	1.5
1. Short-term prepayments	1.7	2.2	1.2	1.5
2. Value added tax to be reclaimed	13.6	6.9	0.0	0.0
3. Taxes and other receivables from state authorities	—	0.0	0.0	0.0
4. Government bonds	—	0.0	0.0	0.0
5. Other short-term assets	—	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	235.6	256.4	138.4	140.5
I. Long-term receivables	3.8	3.7	1.0	0.6
1. Long-term trade receivables	—	0.0	0.0	0.0
2. Long-term prepayments to suppliers	—	0.0	0.0	0.0
3. Capital at inter-company	—	0.0	0.0	0.0
4. Long-term inter-company receivables	—	0.0	0.0	0.0
5. Long-term loan receivables	—	0.0	0.0	0.0
6. Other long-term receivables	3.8	3.7	1.0	0.6
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0
II. Fixed assets	223.7	150.1	122.0	125.6
1. Tangible fixed assets	181.8	105.1	104.6	115.7
- Cost	435.0	339.9	332.7	330.5
- Accumulated depreciation	-253.2	-234.8	-228.1	-214.8
2. Financial leased fixed assets	41.4	44.5	16.9	9.4
- Cost	49.5	49.0	18.6	9.9
- Accumulated depreciation	-8.0	-4.5	-1.7	-0.5
3. Intangible fixed assets	0.4	0.5	0.5	0.5
- Cost	0.8	0.8	0.8	0.8
- Accumulated depreciation	-0.4	-0.3	-0.3	-0.2
III. Investment properties	—	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0
IV. Long-term assets in progress	6.6	96.4	6.9	1.2
1. Long-term production in progress	—	0.0	0.0	0.0
2. Construction in progress	6.6	96.4	6.9	1.2
V. Long-term financial investments	—	0.0	0.0	1.0
1. Investments in subsidiaries	—	0.0	0.0	0.0
2. Investments in associates, joint-ventures	—	0.0	0.0	0.0
3. Investments in other entities	—	0.0	0.0	0.0
4. Provision for diminution in value of long-term investments	—	0.0	0.0	0.0
5. Held to maturity investments	—	0.0	0.0	1.0
6. Other long-term investments	—	0.0	0.0	0.0
VI. Other long-term assets	1.6	6.3	8.5	12.0
1. Long-term prepayments	1.6	2.7	0.7	1.3
2. Deferred income tax assets	—	3.6	7.8	10.7
3. Long-term equipment, supplies, spare parts	—	0.0	0.0	0.0
4. Other long-term assets	—	0.0	0.0	0.0
5. Goodwill	—	0.0	0.0	0.0
VII. Goodwill (before 2015)	—	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	591.2	615.3	446.3	694.2
A. LIABILITIES (300=210+330)	507.0	532.0	383.8	632.1
I. Short -term liabilities	348.3	354.8	307.1	549.8
1. Short-term trade accounts payable	66.4	59.3	49.5	140.4
2. Short-term advances from customers	67.9	57.2	5.9	14.8
3. Taxes and other payables to state authorities	1.3	4.4	2.5	9.7
4. Payable to employees	31.9	29.0	22.1	37.4
5. Short-term acrrued expenses	6.2	21.9	7.7	12.9
6. Short-term inter-company payables	—	0.0	0.0	0.0
7. Construction contract progress payments due to suppliers	—	0.0	0.0	0.0
8. Short-term unearned revenue	8.7	8.7	0.0	0.0
9. Other short-term payables	4.9	4.8	4.8	8.9
10. Short-term borrowings and financial leases	160.4	169.3	214.6	325.7
11. Provision for short-term liabilities	0.5	0.0	0.0	0.0
12.. Bonus and welfare fund	0.0	0.0	0.0	0.0
13. Price stabilization fund	—	0.0	0.0	0.0
14. Government bonds	—	0.0	0.0	0.0
II. Long-term liabilities	158.8	177.3	76.7	82.3
1. Long-term trade payables	50.2	43.2	51.7	52.7
2. Long-term advances from customers	3.7	19.5	15.9	24.0
3. Long-term acrrued expenses	—	0.0	0.0	0.0
4. Inter-company payables on business capital	—	0.0	0.0	0.0
5. Long-term inter-company payables	—	0.0	0.0	0.0
6. Long-term unearned revenue	67.4	76.1	0.0	0.0
7. Other long-term liabilities	—	0.0	0.0	0.0
8. Long-term borrowings and financial leases	29.8	38.4	9.2	5.7
9. Convertible bonds	—	0.0	0.0	0.0
10. Preferred stock (Debts)	—	0.00	0.00	0.00
11. Deferred income tax liabilities	—	0.0	0.0	0.0
12. Provision for long-term liabilities	7.6	0.0	0.0	0.0
13. Fund for technology development	—	0.0	0.0	0.0
14. Provision for severance allowances	—	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	84.1	83.2	62.5	62.1
I. Owner's equity	83.8	82.9	62.1	61.5
1. Owner's capital	82.8	82.8	82.8	82.8
- Common stock with voting right	82,793,610,000.00	82,793,610,000.00	82,793,610,000.00	82,793,610,000.00
- Preferred stock	—	0.00	0.00	0.00
2. Share premium	0.0	0.0	0.0	0.0
3. Convertible bond option	—	0.0	0.0	0.0
4. Other capital of owners	—	0.0	0.0	0.0
5. Treasury shares	—	0.00	0.00	0.00
6. Assets revaluation differences	—	0.0	0.0	0.0
7. Foreign exchange differences	—	0.0	0.0	0.0
8. Investment and development fund	—	0.0	0.0	17.1
9. Fund to support corporate restructuring	—	0.0	0.0	0.0
10. Other funds from owner's equity	—	0.0	0.0	5.0
11. Undistributed earnings after tax	1.0	0.0	-20.7	-43.4
- Accumulated retained earning at the end of the previous period	0.0	-20.7	-24.6	2.0
- Undistributed earnings in this period	0.9	20.8	3.8	-45.5
12. Reserves for investment in construction	—	0.0	0.0	0.0
13. Minority's interest	—	0.0	0.0	0.0
14. Financial reserves	—	0.0	0.0	0.0
II. Other resources and funds	0.3	0.4	0.4	0.6
1. Subsidized not-for-profit funds	—	0.0	0.0	0.1
2. Funds invested in fixed assets	0.3	0.4	0.4	0.4
C. MINORITY'S INTEREST	—	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	591.2	615.3	446.3	694.2

Item	2025	2024	2023	2022
Profit Before Tax	5.8	29.2	7.0	-45.5
Depreciation of Fixed Assets and Investment Property	23.9	18.1	16.5	16.5
Provision (Increase)/Reversal	14.9	3.0	2.0	2.0
FX Gain/Loss from Revaluation of Monetary Items	0.1	-0.2	1.7	-1.0
Gain/Loss from Investment Activities	-0.2	1.0	-0.4	-0.4
Interest Expense	13.5	13.8	23.2	26.0
Gain/Loss on Disposal of Fixed Assets	—	0.0	0.0	0.0
Interest Income and Dividends	—	0.0	0.0	0.0
Amortization of Goodwill	—	0.0	0.0	0.0
Other Adjustments	—	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	58.0	64.9	50.0	-2.4
Increase/(Decrease) in Receivables	40.4	-27.5	91.5	-28.7
Increase/(Decrease) in Inventory	-11.3	-30.8	161.5	120.2
Increase/(Decrease) in Payables (Excl. Interest and CIT)	-1.6	147.1	-143.4	-5.0
Increase/(Decrease) in Prepaid Expenses	1.5	-2.9	0.8	5.1
Changes in Trading Securities	—	0.0	0.0	0.0
Interest Paid	-14.0	-13.7	-23.7	-26.1
Corporate Income Tax Paid	-4.3	0.0	-0.2	-10.3
Other Operating Receipts	—	0.0	0.0	0.0
Other Operating Payments	—	-0.0	-0.1	-0.0
Net Cash Flow from Operating Activities	68.7	137.1	136.4	52.9
Payments for Fixed Assets and Other Long-term Assets	-17.8	-102.2	-15.0	-3.4
Proceeds from Disposal of Fixed Assets and Long-term Assets	1.8	1.1	0.0	0.0
Loans and Purchases of Debt Instruments	—	0.0	-11.3	-5.1
Receipts from Loan Repayments and Sale of Debt Instruments	1.4	6.7	8.8	20.6
Investments in Other Entities	—	0.0	0.0	0.0
Proceeds from Investments in Other Entities	—	0.0	0.0	0.0
Dividends and Interest Income Received	0.1	0.3	0.3	0.4
Increase/(Decrease) in Term Deposits	—	0.0	0.0	0.0
Acquisition of Non-controlling Interests	—	0.0	0.0	0.0
Other Investing Receipts	—	0.0	0.0	0.0
Other Investing Payments	—	0.0	0.0	0.0
Net Cash Flow from Investing Activities	-14.4	-94.1	-17.1	12.6
Proceeds from Equity Issuance and Capital Contributions	—	0.00	0.00	0.00
Share Repurchases	—	0.00	0.00	0.00
Proceeds from Borrowings	510.6	472.2	468.1	607.0
Repayment of Borrowings	-521.8	-508.6	-581.2	-672.2
Repayment of Finance Leases	-8.9	-5.0	-0.4	-1.1
Dividends Paid	—	-0.0	-0.0	-0.0
Other Financing Receipts	—	0.0	0.0	0.0
Other Financing Payments	—	0.0	0.0	0.0
Net Cash Flow from Financing Activities	-20.1	-41.4	-113.5	-66.3
Net Cash Flow During the Period	34.2	1.5	5.7	-0.8
Cash and Cash Equivalents at Beginning of Period	15.0	13.4	7.5	8.3
FX Difference from Revaluation	0.2	0.1	0.1	0.0
Cash and Cash Equivalents at End of Period	49.4	15.0	13.4	7.5

Item	Q4'25
Profit Before Tax	5.8
Depreciation of Fixed Assets and Investment Property	23.9
Provision (Increase)/Reversal	14.9
FX Gain/Loss from Revaluation of Monetary Items	0.1
Gain/Loss from Investment Activities	-0.2
Interest Expense	13.5
Operating Profit Before Changes in Working Capital	58.0
Increase/(Decrease) in Receivables	40.4
Increase/(Decrease) in Inventory	-11.3
Increase/(Decrease) in Payables (Excl. Interest and CIT)	-1.6
Increase/(Decrease) in Prepaid Expenses	1.5
Interest Paid	-14.0
Corporate Income Tax Paid	-4.3
Net Cash Flow from Operating Activities	68.7
Payments for Fixed Assets and Other Long-term Assets	-17.8
Proceeds from Disposal of Fixed Assets and Long-term Assets	1.8
Receipts from Loan Repayments and Sale of Debt Instruments	1.4
Dividends and Interest Income Received	0.1
Net Cash Flow from Investing Activities	-14.4
Proceeds from Borrowings	510.6
Repayment of Borrowings	-521.8
Repayment of Finance Leases	-8.9
Net Cash Flow from Financing Activities	-20.1
Net Cash Flow During the Period	34.2
Cash and Cash Equivalents at Beginning of Period	15.0
FX Difference from Revaluation	0.2
Cash and Cash Equivalents at End of Period	49.4

Explore Other Stocks In The Same Sector

VCG, SJG, PC1, LLM, CTD, DPG, SCG, L40, HBC, CC1, DSH, L18, DC4, LHC, ICN, SJE, LCG, S55, HMS, TED, CIG, TCD, S99, PVV, FCN, C4G, DCF, HAN, TTL, HEC, SDT, C47, ACC, GTS, CCC, HVH, SC5, L10, VSI, VC6, CHS, PQN, LIG, CMS, TSA, TA9, G36, XMC, VIW, SRF, SD5, MST, PHC, BMK, DLR, VCC, ICG, HTN, VC2, DIH, DRH, LM8, CDC, ALV, PPS, PXS, HC1, V12, DC1, XLV, GH3, HFB, SD2, VC1, DC2, NDX, CT6, CH5, HU1, VE1, L12, E29, SJM, QTC, VE9, TV6, VSE, LMI, RCC, HTE, PXT, C92, PEN, PTD, CID, PVX, TA6, CDR, RCD, QCC, SCI, TL4, CDO, PTO, VC9, TEL, LG9, CX8, CT3, PXI, CI5, TS3, ICI, MES, LM3, ACS, LCD, H11, VE4, VE3, CIP, MCO, PVA, S12, SDP, L35, VCE, SD7, VE2, CLG, LUT, HU3, HAS, LO5, L43, SD4, TST, VW3, E12, L45, PVH, VMC, MCG, SDD, LCS, VXB, VE8, LM7, MEC, UDC, SD6, L61, SHG, L62, VVN, TKC, DFF, C12, L44, NTB, S96, SD8, SDB, TNM, VC5

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

L63

What Is Changing

Financial Highlights

Is the profit sustainable?

What is driving the margin? ●

Is capital being used efficiently?

Balance Sheet ▼▼

Working Capital Efficiency ●

Is financial risk significant?

Investment Takeaway

Statement Data

What is driving the margin?

Balance Sheet

Working Capital Efficiency