Dịch vụ Kỹ thuật Điện lực Dầu khí Việt Nam
·HNX
·2026Q1
▲ Showing improvement
Earnings conversion is confirmed
·
CFO/NPAT
0.15x
Price
9,900
Latest close
01 Jun 2026
P/E
9.47x
P/B
0.80x
EPS
1,045
BVPS
12,380
ROE
8.7%
ROA
7.0%
Profit Margin
3.4%
Asset Turnover
2.03x
Equity Mult.
1.24x
TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity
What Is Changing
On a TTM 2026Q1 basis, PPS is maintaining revenue growth, but margins have not improved proportionally — profit is at an all-time high. What is still missing is the ability to convert top-line growth into better profitability.
TTM REVENUE
VND 472bn
+41.4%YoY
NET MARGIN
3.45%
−0.9ppYoY
TTM NET PROFIT
VND 16bn
+13.4%YoY
Metric
2025
2024
2023
2022
2021
Revenue
382.2
372.6
303.6
259.7
237.3
Growth
+3%
+23%
+17%
+9%
—
Net Income
14.9
18.6
17.7
18.5
16.6
Net Margin
3.91%
4.99%
5.83%
7.11%
7.01%
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
111.9
148.3
94.8
116.9
22.2
162.1
63.3
86.1
61.1
121.6
59.1
78.5
Growth
-25%
+56%
-19%
+427%
-86%
+156%
-27%
+41%
-50%
+106%
-25%
—
Net Income
2.9
6.3
2.4
4.6
1.5
5.7
4.0
3.1
5.5
5.2
3.5
5.0
Net Margin
2.63%
4.26%
2.53%
3.93%
6.77%
3.52%
6.38%
3.61%
9.04%
4.28%
5.91%
6.43%
Drivers of PPS's profit
TTM·
|
Net profit attributable to parent increased vs last year, mainly helped by lower administrative expenses. Supporting and offsetting drivers:
Administrative expenses
↓ 3.8bn
Other profit
↑ 2.6bn
Tax
↓ 0.4bn
Gross profit
↓ 4.0bn
Financial income
↓ 0.9bn
TTM·
|
Net profit attributable to parent increased vs prior quarter, mainly helped by higher gross profit. Supporting and offsetting drivers:
Net margin narrowed to 3.45%, falling 0.9pp. The main pressure is Gross margin fell 6.0pp, outweighing the improvement in SG&A / Revenue fell 4.5pp (in addition, Other profit / Revenue rose 0.6pp added support while Net financial result / Revenue fell 0.5pp remained a drag).
The pressure comes from core operations — this is a concerning type of decline, not a one-off movement.
Profitability trend
Net Margin
3.45%
−0.9pp
Gross Margin
11.51%
−6.0pp
SG&A / Revenue
8.15%
−4.5pp
TTM YoY · 2025Q1 -> 2026Q1
Is capital being used efficiently?
Capital efficiency for construction contractors should be read alongside project progress and receivables collection from developers — ROIC fluctuates with handover cycles.
Is capital being deployed efficiently?
●
Track how much operating profit the business generates on invested capital.
For construction contractors, ROIC moves with backlog and project acceptance timing — this is a reference signal and should be read alongside working-capital cycles.
CAPITAL EFFICIENCY TREND
TTM YoY · 2025Q1 -> 2026Q1
ROIC
—
—
NOPAT Margin
3.10%
−1.3pp
Capital Turnover
—
—
Average Invested Capital
—
—
Balance Sheet
▲
ROIC for construction contractors swings with project progress and handover cycles — the balance sheet below adds perspective. Capital structure is notably light for construction contractors — liabilities at 0.77x equity, with a net cash position equivalent to 0.11x equity.
Inventory ended the period at 76.4bn, roughly 23.3% of total assets.
Over the last 12 months, working capital absorbed 12.9bn of cash, mainly because of higher receivables. Part of that drag was offset by lower inventories and higher payables.
Working Capital Drivers
TTM YoY · 2025Q1 -> 2026Q1
Receivables increased
→ lower CFO:
−56.0bn
Inventories decreased
→ higher CFO:
+19.8bn
Payables increased
→ higher CFO:
+23.2bn
Working Capital Efficiency
▲
Working capital is being managed more efficiently, supporting overall capital efficiency. Cash conversion cycle improved by 7.7 days versus the same period last year. The main moves came from DIO fell 16.0 days, DSO rose 8.2 days, and DPO fell 0.2 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.
Watchpoints
Receivables collection is slowing
DSO increased by +8.2 days, pointing to slower receivables turnover.
Working Capital Efficiency
TTM YoY · 2025Q1 -> 2026Q1
Receivables
67.9 days
+8.2 days
Inventory
25.0 days
−16.0 days
Payables
14.5 days
−0.2 days
Cash Conversion Cycle
78.5 days
−7.7 days
Is financial risk significant?
Financial risk is low — the company has net cash and CFO reached 16.4bn.
Leverage & Liquidity
▲
Track net leverage, interest coverage, and the liquidity buffer on the balance sheet.
Debt maturity and the cash buffer remain the two key areas to monitor.
Leverage for construction contractors fluctuates with project working capital, performance guarantees, and progress receivables — should be read alongside receivables quality and developer payment cycles.
Leverage and liquidity trend
Net Debt / Equity
-0.11x
—
Interest Coverage
—
—
Cash / Debt
—
—
Short-term Debt / Total Debt
—
—
CFO / NI
0.15x
+1.94x
TTM YoY · 2025Q1 -> 2026Q1
Cash Flow
▲
With safe leverage noted above, cash flow below shows the self-funding capacity. Operating cash flow reached 16.4bn in 2025, against investing cash flow of 3.1bn.
Post-investment cash flow was positive +19.5bn. Financing cash flow was negative +14.7bn.
CFO / net income was 0.15x.
After spending +11.7bn on fixed-asset investment, the business generated trailing free cash flow of −9.2bn.
For construction contractors, FCF swings sharply with project progress and payment cycles — should be read alongside backlog and receivables quality.
Cash Conversion
TTM Cash Conversion · 2025Q1 -> 2026Q1
CFO TTM
2.4bn
+28.2bn
Cash Capex
11.7bn
+6.2bn
FCF TTM
−9.2bn
+22.0bn
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 earnings conversion is confirmed, with CFO/NI at 0.15x. The next item to monitor is capital efficiency.
Improvement: earnings conversion looks more confirmed, with CFO / net income at 0.15x.
Watchpoint: Capital efficiency needs cycle context.
Statement Data
Item
2025
2024
2023
2022
2021
Revenue
382.2
372.6
303.6
259.7
237.3
Revenue Deductions
—
0.0
0.0
0.0
0.0
Net Revenue
382.2
372.6
303.6
259.7
237.3
Cost of Goods Sold
329.6
310.1
240.0
203.7
0.0
Gross Profit
52.6
62.5
63.6
56.0
53.2
Financial Income
2.7
3.9
6.6
5.5
2.1
Financial Expenses
0.0
0.1
0.1
0.2
-0.1
Interest Expense
0.0
0.0
0.0
0.0
0.0
Share of Associates and Joint Ventures
—
0.0
0.0
0.0
0.0
Selling Expenses
—
0.0
0.0
0.0
0.0
General and Administrative Expenses
38.5
41.8
44.2
40.0
-34.3
Operating Profit
16.7
24.5
26.0
21.4
20.8
Other Income
2.1
0.1
0.3
2.2
0.0
Other Expenses
0.1
0.7
2.4
0.3
0.0
Other Profit
2.1
-0.6
-2.1
1.9
0.0
Profit Before Tax
18.8
24.0
23.9
23.2
20.9
Current Income Tax Expense
3.8
5.4
6.2
4.8
-4.2
Deferred Income Tax Expense
—
0.0
0.0
0.0
0.0
Net Income
14.9
18.6
17.7
18.5
16.6
Non-controlling Interest
—
0.0
0.0
0.0
0.0
Profit Attributable to Parent
14.9
18.6
17.7
18.5
16.6
Earnings per Share
996.00
1,240.00
943.00
985.00
1,108.56
Diluted EPS
996.15
1,240.08
1,179.37
1,231.33
1,108.56
Item
2025
2024
2023
2022
2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
279.9
247.3
224.4
406.4
387.6
I. Cash and cash equivalents
38.7
33.9
28.4
20.9
87.3
1. Cash
12.4
18.5
8.4
20.9
0.0
2. Cash equivalents
26.3
15.4
20.0
0.0
0.0
II. Short-term financial investments
25.4
32.5
59.5
81.0
0.0
1. Available for sale securities
—
0.0
0.0
0.0
0.0
2. Provision for diminution in value of available for sale securities (*)
—
0.0
0.0
0.0
0.0
3. Held to maturity investments
25.4
32.5
59.5
81.0
0.0
III. Short-term receivables
135.6
162.6
107.4
283.7
285.5
1. Short-term trade accounts receivable
131.4
151.6
103.7
281.1
0.0
2. Short-term prepayments to suppliers
3.5
7.8
0.2
0.0
0.0
3. Short-term inter-company receivables
—
0.0
0.0
0.0
0.0
4. Construction contract progress receipts due from customers
—
0.0
0.0
0.0
0.0
5. Short-term loan receivables
—
0.0
0.0
0.0
0.0
6. Other short-term receivables
0.7
3.2
3.5
2.6
0.0
7. Provision for short-term doubtful debts (*)
—
0.0
0.0
0.0
0.0
8. Assets awaiting resolution
—
0.0
0.0
0.0
0.0
IV. Inventories
76.4
18.2
23.9
20.8
9.7
1. Inventories
76.4
18.2
23.9
20.8
0.0
2. Provision for decline in value of inventories
—
0.0
0.0
0.0
0.0
V. Other short-term assets
3.8
0.0
5.2
0.0
0.0
1. Short-term prepayments
0.7
0.0
0.1
0.0
0.0
2. Value added tax to be reclaimed
3.1
0.0
5.2
0.0
0.0
3. Taxes and other receivables from state authorities
—
0.0
0.0
0.0
0.0
4. Government bonds
—
0.0
0.0
0.0
0.0
5. Other short-term assets
—
0.0
0.0
0.0
0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)
48.0
44.8
41.5
39.7
43.7
I. Long-term receivables
0.3
0.0
0.0
0.0
0.0
1. Long-term trade receivables
—
0.0
0.0
0.0
0.0
2. Long-term prepayments to suppliers
—
0.0
0.0
0.0
0.0
3. Capital at inter-company
—
0.0
0.0
0.0
0.0
4. Long-term inter-company receivables
—
0.0
0.0
0.0
0.0
5. Long-term loan receivables
—
0.0
0.0
0.0
0.0
6. Other long-term receivables
0.3
0.0
0.0
0.0
0.0
7. Provision for long-term doubtful debts
—
0.0
0.0
0.0
0.0
II. Fixed assets
17.9
14.8
13.3
11.6
12.8
1. Tangible fixed assets
17.9
14.8
13.3
11.6
12.8
- Cost
97.6
94.5
90.5
86.1
0.0
- Accumulated depreciation
-79.7
-79.6
-77.2
-74.5
0.0
2. Financial leased fixed assets
—
0.0
0.0
0.0
0.0
- Cost
—
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
0.0
0.0
0.0
0.0
3. Intangible fixed assets
—
0.0
0.0
0.0
0.0
- Cost
2.3
2.3
2.3
2.3
0.0
- Accumulated depreciation
-2.3
-2.3
-2.3
-2.3
0.0
III. Investment properties
—
0.0
0.0
0.0
0.0
- Cost
—
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
0.0
0.0
0.0
0.0
IV. Long-term assets in progress
—
0.0
0.0
0.0
2.1
1. Long-term production in progress
—
0.0
0.0
0.0
0.0
2. Construction in progress
—
0.0
0.0
0.0
0.0
V. Long-term financial investments
5.0
5.0
5.0
5.0
5.0
1. Investments in subsidiaries
—
0.0
0.0
0.0
0.0
2. Investments in associates, joint-ventures
—
0.0
0.0
0.0
0.0
3. Investments in other entities
5.0
5.0
5.0
5.0
0.0
4. Provision for diminution in value of long-term investments
—
0.0
0.0
0.0
0.0
5. Held to maturity investments
—
0.0
0.0
0.0
0.0
6. Other long-term investments
—
0.0
0.0
0.0
0.0
VI. Other long-term assets
24.7
24.9
23.2
23.0
0.0
1. Long-term prepayments
24.7
24.9
23.2
23.0
0.0
2. Deferred income tax assets
—
0.0
0.0
0.0
0.0
3. Long-term equipment, supplies, spare parts
—
0.0
0.0
0.0
0.0
4. Other long-term assets
—
0.0
0.0
0.0
23.7
5. Goodwill
—
0.0
0.0
0.0
0.0
VII. Goodwill (before 2015)
—
0.0
0.0
0.0
0.0
TOTAL ASSETS (280=100+200)
328.0
292.0
265.9
446.1
431.3
A. LIABILITIES (300=210+330)
142.3
102.6
77.5
256.8
243.9
I. Short -term liabilities
142.3
102.6
77.5
256.8
243.9
1. Short-term trade accounts payable
96.5
45.9
28.4
192.4
179.4
2. Short-term advances from customers
12.9
11.0
1.2
5.6
3.9
3. Taxes and other payables to state authorities
2.0
5.6
3.6
4.0
0.0
4. Payable to employees
24.0
31.9
31.4
36.8
0.0
5. Short-term acrrued expenses
0.7
1.2
4.4
3.2
0.0
6. Short-term inter-company payables
—
0.0
0.0
0.0
0.0
7. Construction contract progress payments due to suppliers
—
0.0
0.0
0.0
0.0
8. Short-term unearned revenue
—
0.0
0.0
0.0
0.0
9. Other short-term payables
4.7
6.0
7.1
13.7
0.0
10. Short-term borrowings and financial leases
—
0.0
0.0
0.0
0.0
11. Provision for short-term liabilities
—
0.0
0.0
0.0
0.0
12.. Bonus and welfare fund
1.4
1.1
1.5
1.0
0.0
13. Price stabilization fund
—
0.0
0.0
0.0
0.0
14. Government bonds
—
0.0
0.0
0.0
0.0
II. Long-term liabilities
—
0.0
0.0
0.0
0.0
1. Long-term trade payables
—
0.0
0.0
0.0
0.0
2. Long-term advances from customers
—
0.0
0.0
0.0
0.0
3. Long-term acrrued expenses
—
0.0
0.0
0.0
0.0
4. Inter-company payables on business capital
—
0.0
0.0
0.0
0.0
5. Long-term inter-company payables
—
0.0
0.0
0.0
0.0
6. Long-term unearned revenue
—
0.0
0.0
0.0
0.0
7. Other long-term liabilities
—
0.0
0.0
0.0
0.0
8. Long-term borrowings and financial leases
—
0.0
0.0
0.0
0.0
9. Convertible bonds
—
0.0
0.0
0.0
0.0
10. Preferred stock (Debts)
—
0.00
0.00
0.00
0.00
11. Deferred income tax liabilities
—
0.0
0.0
0.0
0.0
12. Provision for long-term liabilities
—
0.0
0.0
0.0
0.0
13. Fund for technology development
—
0.0
0.0
0.0
0.0
14. Provision for severance allowances
—
0.0
0.0
0.0
0.0
B. OWNER'S EQUITY (400=410+430)
185.6
189.4
188.4
189.3
187.4
I. Owner's equity
185.6
189.4
188.4
189.3
0.0
1. Owner's capital
150.0
150.0
150.0
150.0
187.4
- Common stock with voting right
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
- Preferred stock
—
0.00
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
0.0
4. Other capital of owners
—
0.0
0.0
0.0
0.0
5. Treasury shares
—
0.00
0.00
0.00
0.00
6. Assets revaluation differences
—
0.0
0.0
0.0
0.0
7. Foreign exchange differences
—
0.0
0.0
0.0
0.0
8. Investment and development fund
20.7
20.7
20.7
20.7
0.0
9. Fund to support corporate restructuring
—
0.0
0.0
0.0
0.0
10. Other funds from owner's equity
—
0.0
0.0
0.0
0.0
11. Undistributed earnings after tax
14.9
18.7
17.8
18.6
16.7
- Accumulated retained earning at the end of the previous period
0.0
0.1
0.1
0.1
0.1
- Undistributed earnings in this period
14.9
18.6
17.7
18.5
16.6
12. Reserves for investment in construction
—
0.0
0.0
0.0
0.0
13. Minority's interest
—
0.0
0.0
0.0
0.0
14. Financial reserves
—
0.0
0.0
0.0
0.0
II. Other resources and funds
—
0.0
0.0
0.0
0.0
1. Subsidized not-for-profit funds
—
0.0
0.0
0.0
0.0
2. Funds invested in fixed assets
—
0.0
0.0
0.0
0.0
C. MINORITY'S INTEREST
—
0.0
0.0
0.0
0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)
328.0
292.0
265.9
446.1
431.3
Item
2025
2024
2023
2022
2021
Profit Before Tax
18.8
24.0
23.9
23.2
20.9
Depreciation of Fixed Assets and Investment Property
4.3
3.8
4.4
5.8
6.8
Provision (Increase)/Reversal
—
0.0
0.0
0.0
0.0
FX Gain/Loss from Revaluation of Monetary Items
-0.0
0.1
0.0
0.1
0.0
Gain/Loss from Investment Activities
-2.8
-3.9
-6.6
-6.5
0.0
Interest Expense
0.0
0.0
0.0
0.0
0.0
Gain/Loss on Disposal of Fixed Assets
—
0.0
0.0
0.0
0.0
Interest Income and Dividends
—
0.0
0.0
0.0
0.0
Amortization of Goodwill
—
0.0
0.0
0.0
0.0
Other Adjustments
—
0.0
0.0
0.0
0.0
Operating Profit Before Changes in Working Capital
20.3
23.9
21.8
22.7
25.6
Increase/(Decrease) in Receivables
23.0
-51.7
172.1
2.2
0.0
Increase/(Decrease) in Inventory
-58.2
5.7
-3.1
-11.1
0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)
39.0
27.0
-180.2
14.0
0.0
Increase/(Decrease) in Prepaid Expenses
-0.5
-1.6
-0.2
0.6
0.0
Changes in Trading Securities
—
0.0
0.0
0.0
0.0
Interest Paid
-0.0
-0.0
0.0
-0.0
0.0
Corporate Income Tax Paid
-3.5
-7.1
-5.9
-4.2
0.0
Other Operating Receipts
—
0.0
0.0
0.0
0.0
Other Operating Payments
-3.7
-3.9
-3.2
-4.4
0.0
Net Cash Flow from Operating Activities
16.4
-7.8
1.3
19.8
54.9
Payments for Fixed Assets and Other Long-term Assets
-7.4
-5.3
-6.2
-2.5
-2.9
Proceeds from Disposal of Fixed Assets and Long-term Assets
0.2
0.0
0.0
1.0
0.0
Loans and Purchases of Debt Instruments
-97.3
-96.5
-175.0
-152.8
0.0
Receipts from Loan Repayments and Sale of Debt Instruments
104.6
0.0
196.5
77.0
0.0
Investments in Other Entities
—
0.0
0.0
0.0
0.0
Proceeds from Investments in Other Entities
—
123.4
0.0
0.0
0.0
Dividends and Interest Income Received
3.2
5.6
5.6
4.4
0.0
Increase/(Decrease) in Term Deposits
—
0.0
0.0
0.0
0.0
Acquisition of Non-controlling Interests
—
0.0
0.0
0.0
0.0
Other Investing Receipts
—
0.0
0.0
0.0
0.0
Other Investing Payments
—
0.0
0.0
0.0
0.0
Net Cash Flow from Investing Activities
3.1
27.2
21.0
-72.8
-1.1
Proceeds from Equity Issuance and Capital Contributions
—
0.00
0.00
0.00
0.00
Share Repurchases
—
0.00
0.00
0.00
0.00
Proceeds from Borrowings
13.2
8.0
0.0
3.2
0.0
Repayment of Borrowings
-13.2
-8.0
0.0
-3.2
0.0
Repayment of Finance Leases
—
0.0
0.0
0.0
0.0
Dividends Paid
-14.7
-13.9
-14.7
-13.4
-16.3
Other Financing Receipts
—
0.0
0.0
0.0
0.0
Other Financing Payments
—
0.0
0.0
0.0
0.0
Net Cash Flow from Financing Activities
-14.7
-13.9
-14.7
-13.4
-16.3
Net Cash Flow During the Period
4.8
5.5
7.5
-66.4
-7.1
Cash and Cash Equivalents at Beginning of Period
33.9
28.4
20.9
87.3
49.7
FX Difference from Revaluation
0.0
-0.0
0.0
-0.0
0.0
Cash and Cash Equivalents at End of Period
38.7
33.9
28.4
20.9
87.3
Item
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
111.9
148.3
94.8
116.9
22.2
162.1
63.3
86.1
61.1
121.6
59.1
78.5
Revenue Deductions
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Revenue
111.9
148.3
94.8
116.9
22.2
162.1
63.3
86.1
61.1
121.6
59.1
78.5
Cost of Goods Sold
100.9
133.6
82.1
101.1
13.0
139.7
49.4
73.2
47.9
100.9
44.6
64.0
Gross Profit
11.0
14.7
12.8
15.8
9.1
22.4
13.9
12.9
13.3
20.7
14.5
14.5
Financial Income
0.1
1.2
0.3
0.9
0.3
1.6
0.6
0.9
0.8
3.0
0.8
2.3
Financial Expenses
—
0.0
—
—
—
0.1
0.0
0.0
0.0
0.0
0.0
0.0
Interest Expense
—
0.0
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Share of Associates and Joint Ventures
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Selling Expenses
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
General and Administrative Expenses
7.4
10.1
10.1
10.9
7.5
17.0
7.9
9.8
7.1
15.5
8.5
10.7
Operating Profit
3.7
5.8
3.0
5.8
2.0
7.0
6.6
3.9
6.9
8.2
6.8
6.1
Other Income
—
2.1
0.0
—
—
0.1
0.0
0.0
0.0
0.0
0.0
0.3
Other Expenses
0.0
0.0
0.0
0.0
0.0
0.1
0.5
0.0
0.0
0.0
2.4
0.0
Other Profit
-0.0
2.1
-0.0
-0.0
-0.0
-0.0
-0.5
-0.0
-0.0
0.0
-2.4
0.3
Profit Before Tax
3.7
7.9
3.0
5.7
1.9
6.9
6.1
3.9
6.9
8.2
4.4
6.3
Current Income Tax Expense
0.8
1.6
0.6
1.1
0.4
1.2
2.0
0.8
1.4
3.0
0.9
1.3
Deferred Income Tax Expense
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Income
2.9
6.3
2.4
4.6
1.5
5.7
4.0
3.1
5.5
5.2
3.5
5.0
Non-controlling Interest
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Profit Attributable to Parent
2.9
6.3
2.4
4.6
1.5
5.7
4.0
3.1
5.5
5.2
3.5
5.0
Earnings per Share
157.00
421.72
160.17
306.28
100.08
380.08
269.29
207.18
295.00
347.14
232.69
0.00
Diluted EPS
196.31
421.72
160.17
306.28
100.08
380.08
269.29
207.18
368.47
347.14
232.69
0.00
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
193.2
279.9
234.7
202.5
178.3
246.8
211.0
202.8
189.7
223.3
225.2
226.1
I. Cash and cash equivalents
21.0
38.7
31.5
18.5
23.1
33.9
100.8
28.0
34.9
26.8
40.4
19.6
1. Cash
15.0
12.4
31.5
13.5
12.7
18.5
20.0
9.8
16.7
6.8
23.6
9.5
2. Cash equivalents
6.0
26.3
—
5.0
10.3
15.4
80.8
18.2
18.2
20.0
16.9
10.2
II. Short-term financial investments
25.2
25.4
57.4
86.4
44.3
32.5
32.5
78.3
74.3
59.5
87.9
91.3
1. Available for sale securities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Provision for diminution in value of available for sale securities (*)
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Held to maturity investments
25.2
25.4
57.4
86.4
44.3
32.5
32.5
78.3
74.3
59.5
87.9
91.3
III. Short-term receivables
128.0
135.7
128.7
90.4
71.8
162.6
65.0
86.9
54.5
109.6
66.7
90.7
1. Short-term trade accounts receivable
118.5
131.4
110.1
72.0
57.2
151.6
55.4
80.5
52.1
103.2
27.7
70.5
2. Short-term prepayments to suppliers
5.8
3.5
13.7
15.3
10.2
7.8
7.0
3.3
0.8
0.2
3.0
1.1
3. Short-term inter-company receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
2.7
0.0
0.0
4. Construction contract progress receipts due from customers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Short-term loan receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other short-term receivables
3.7
0.7
5.0
3.1
4.4
3.2
2.7
3.0
1.6
3.4
36.1
19.1
7. Provision for short-term doubtful debts (*)
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Assets awaiting resolution
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
IV. Inventories
18.7
76.3
15.9
5.5
38.5
17.7
12.8
8.1
23.3
22.3
21.4
12.9
1. Inventories
18.7
76.3
15.9
5.5
38.5
17.7
12.8
8.1
23.3
22.3
21.4
12.9
2. Provision for decline in value of inventories
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
V. Other short-term assets
0.3
3.8
1.2
1.6
0.6
0.0
0.0
1.6
2.6
5.2
8.7
11.6
1. Short-term prepayments
0.3
0.7
1.1
1.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Value added tax to be reclaimed
0.0
3.1
0.0
0.0
0.6
0.0
0.0
1.6
2.6
5.2
8.7
11.6
3. Taxes and other receivables from state authorities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Government bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Other short-term assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)
49.6
48.0
40.5
41.6
43.2
44.8
41.5
42.1
40.2
41.6
40.2
38.5
I. Long-term receivables
0.3
0.3
0.3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Long-term trade receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Long-term prepayments to suppliers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Capital at inter-company
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Long-term inter-company receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Long-term loan receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other long-term receivables
0.3
0.3
0.3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Provision for long-term doubtful debts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Fixed assets
21.0
17.9
12.0
12.9
13.9
14.8
13.7
14.0
12.3
13.3
11.6
10.4
1. Tangible fixed assets
21.0
17.9
12.0
12.9
13.9
14.8
13.7
14.0
12.3
13.3
11.6
10.4
- Cost
102.0
—
—
—
—
94.5
93.7
93.1
90.5
86.4
89.6
87.3
- Accumulated depreciation
-81.0
—
—
—
—
-79.6
-80.0
-79.1
-78.2
-73.1
-78.0
-76.9
2. Financial leased fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Intangible fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
2.3
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
-2.3
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
III. Investment properties
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
IV. Long-term assets in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Long-term production in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Construction in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
V. Long-term financial investments
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
1. Investments in subsidiaries
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Investments in associates, joint-ventures
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Investments in other entities
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
5.0
4. Provision for diminution in value of long-term investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Held to maturity investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other long-term investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
VI. Other long-term assets
23.3
24.7
23.1
23.7
24.2
24.9
22.7
23.0
22.8
23.2
23.5
23.0
1. Long-term prepayments
23.3
24.7
23.1
23.7
24.2
24.9
22.7
23.0
22.8
23.2
23.5
23.0
2. Deferred income tax assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Long-term equipment, supplies, spare parts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Other long-term assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Goodwill
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
VII. Goodwill (before 2015)
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL ASSETS (280=100+200)
242.8
327.9
275.2
244.1
221.5
291.6
252.5
244.9
229.8
264.9
265.4
264.6
A. LIABILITIES (300=210+330)
57.2
142.4
96.0
67.3
33.9
102.4
69.0
65.5
39.2
76.3
82.2
84.9
I. Short -term liabilities
57.2
142.4
96.0
67.3
33.9
102.4
69.0
65.5
39.2
76.3
82.2
84.9
1. Short-term trade accounts payable
24.1
94.4
22.5
6.1
9.1
45.9
4.5
15.4
13.0
27.5
17.0
24.4
2. Short-term advances from customers
13.3
12.9
14.6
16.7
13.2
11.0
24.5
3.8
1.2
1.2
9.2
10.7
3. Taxes and other payables to state authorities
5.3
1.9
3.5
4.8
0.8
5.7
1.4
0.8
1.4
3.3
1.3
1.8
4. Payable to employees
10.7
23.9
24.0
17.1
5.3
32.5
18.7
22.9
17.5
31.4
32.1
26.9
5. Short-term acrrued expenses
0.1
0.6
10.7
0.5
0.0
1.1
0.8
3.7
0.0
4.4
2.6
1.1
6. Short-term inter-company payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Construction contract progress payments due to suppliers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Short-term unearned revenue
0.0
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9. Other short-term payables
2.1
7.3
18.9
19.5
3.4
5.1
17.7
17.1
3.9
7.0
18.5
18.2
10. Short-term borrowings and financial leases
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
11. Provision for short-term liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
12.. Bonus and welfare fund
1.6
1.4
1.8
2.6
2.0
1.1
1.3
1.7
2.1
1.5
1.6
1.8
13. Price stabilization fund
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Government bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Long-term liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Long-term trade payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Long-term advances from customers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Long-term acrrued expenses
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Inter-company payables on business capital
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Long-term inter-company payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Long-term unearned revenue
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Other long-term liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Long-term borrowings and financial leases
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9. Convertible bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10. Preferred stock (Debts)
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11. Deferred income tax liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
12. Provision for long-term liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
13. Fund for technology development
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Provision for severance allowances
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
B. OWNER'S EQUITY (400=410+430)
185.7
185.5
179.2
176.8
187.6
189.2
183.5
179.4
190.6
188.6
183.2
179.7
I. Owner's equity
185.7
185.5
179.2
176.8
187.6
189.2
183.5
179.4
190.6
188.6
183.2
179.7
1. Owner's capital
150.0
150.0
150.0
150.0
150.0
150.0
150.0
150.0
150.0
150.0
150.0
150.0
- Common stock with voting right
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
150,000,000,000.00
0.00
- Preferred stock
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
150,000,000,000.00
2. Share premium
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Convertible bond option
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Other capital of owners
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Treasury shares
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6. Assets revaluation differences
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Foreign exchange differences
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Investment and development fund
20.7
20.7
20.7
20.7
20.7
20.7
20.7
20.7
20.7
20.7
20.7
20.7
9. Fund to support corporate restructuring
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10. Other funds from owner's equity
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
11. Undistributed earnings after tax
15.0
14.8
8.5
6.1
16.9
18.5
12.8
8.8
20.0
17.9
12.5
9.0
- Accumulated retained earning at the end of the previous period
12.1
0.0
0.0
0.0
15.4
0.1
0.1
0.1
14.4
0.1
0.1
0.1
- Undistributed earnings in this period
2.9
14.8
8.5
6.1
1.5
18.4
12.7
8.6
5.5
17.8
12.4
8.9
12. Reserves for investment in construction
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
13. Minority's interest
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Financial reserves
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Other resources and funds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Subsidized not-for-profit funds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Funds invested in fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
C. MINORITY'S INTEREST
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)
242.8
327.9
275.2
244.1
221.5
291.6
252.5
244.9
229.8
264.9
265.4
264.6
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
Profit Before Tax
3.7
8.1
3.0
5.7
1.9
6.9
6.1
3.9
6.9
8.3
4.4
6.3
Depreciation of Fixed Assets and Investment Property
1.3
1.2
1.0
1.0
1.0
1.0
1.0
0.9
1.0
1.0
1.1
1.2
Provision (Increase)/Reversal
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
FX Gain/Loss from Revaluation of Monetary Items
—
-0.0
—
—
—
0.1
0.0
0.0
0.0
0.0
0.0
0.0
Gain/Loss from Investment Activities
-0.1
-1.3
-0.3
-0.9
-0.3
-1.6
-0.6
-0.9
-0.8
-3.0
-0.8
-2.3
Interest Expense
—
0.0
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Gain/Loss on Disposal of Fixed Assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Income and Dividends
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Amortization of Goodwill
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Adjustments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Operating Profit Before Changes in Working Capital
4.9
8.0
3.7
5.9
2.7
6.4
6.4
3.9
7.1
6.3
4.7
5.2
Increase/(Decrease) in Receivables
10.4
-9.8
-39.2
-17.4
89.4
-96.8
22.7
-30.6
53.0
-35.2
26.2
141.6
Increase/(Decrease) in Inventory
57.7
-60.4
-10.4
33.0
-20.4
-4.9
-4.7
15.3
0.5
-2.4
-8.8
14.7
Increase/(Decrease) in Payables (Excl. Interest and CIT)
-84.5
60.4
30.0
17.4
-68.7
47.5
3.3
13.3
-37.4
7.9
-2.0
-160.8
Increase/(Decrease) in Prepaid Expenses
1.9
-1.1
1.0
-1.0
0.7
-2.2
0.3
-0.1
0.4
0.2
-0.5
0.2
Changes in Trading Securities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Paid
—
-0.0
—
—
—
0.0
-0.0
0.0
0.0
0.0
0.0
0.0
Corporate Income Tax Paid
-1.6
-0.7
-1.1
-0.3
-1.4
-1.3
-1.4
-1.4
-3.0
-0.9
-1.3
-1.0
Other Operating Receipts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Operating Payments
-2.7
-0.4
-0.8
-0.2
-2.4
-0.2
-0.4
-0.7
-2.6
-0.1
-0.2
-0.7
Net Cash Flow from Operating Activities
-14.0
-4.1
-16.9
37.3
-0.0
-51.5
26.1
-0.4
18.0
-24.2
18.0
-0.7
Payments for Fixed Assets and Other Long-term Assets
-4.4
-7.2
-0.1
0.0
-0.1
-2.1
-0.6
-2.6
0.0
-2.7
-2.2
-0.5
Proceeds from Disposal of Fixed Assets and Long-term Assets
—
0.2
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Loans and Purchases of Debt Instruments
-30.3
-10.0
-10.2
-42.0
-35.1
-0.1
-23.3
46.0
-119.1
-35.7
-43.1
-38.4
Receipts from Loan Repayments and Sale of Debt Instruments
30.6
42.0
39.3
0.0
23.3
0.0
69.1
-50.0
104.3
64.1
46.5
29.0
Investments in Other Entities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Proceeds from Investments in Other Entities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Dividends and Interest Income Received
0.4
1.0
0.9
0.1
1.1
0.8
1.4
0.1
3.4
1.1
1.7
1.1
Increase/(Decrease) in Term Deposits
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Acquisition of Non-controlling Interests
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Investing Receipts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Investing Payments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Cash Flow from Investing Activities
-3.7
26.0
29.8
-41.9
-10.8
-1.4
46.6
-6.6
-11.5
26.9
2.9
-8.8
Proceeds from Equity Issuance and Capital Contributions