Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
V

Vicem Packaging But Son JSC
VN:BBS

Watchlist Manager
Vicem Packaging But Son JSC
VN:BBS
Watchlist
Price: 12 900 VND -2.27% Market Closed
Market Cap: ₫77.4B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+0%
5Y
-8%
10Y
+16%
Operating Income
+
3Y
-22%
5Y
-31%
10Y
0%
Net Income
+
3Y
-9%
5Y
+5%
10Y
-15%

Earnings Waterfall
Vicem Packaging But Son JSC

Income Statement
Vicem Packaging But Son JSC

Rotate your device to view
Income Statement
Currency: VND
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
912
0
0
0
758
0
0
0
989
55
0
0
460
393
1 912
2 721
3 565
4 912
5 442
7 334
8 828
9 688
10 796
10 244
9 593
9 209
8 157
7 891
8 022
7 578
6 623
5 669
5 157
4 763
0
4 024
5 164
2 721
0
2 364
4 242
2 549
0
3 850
7 065
5 331
8 397
9 397
12 972
13 577
14 408
14 876
15 448
15 751
15 455
15 003
14 562
13 827
13 383
13 076
12 543
11 803
11 041
10 756
10 908
11 707
12 203
11 823
10 806
9 503
8 345
7 621
6 852
6 531
0
0
0
Revenue
85 818
N/A
92 900
+8%
93 794
+1%
99 844
+6%
101 924
+2%
107 724
+6%
119 403
+11%
127 984
+7%
135 334
+6%
148 327
+10%
148 295
0%
155 903
+5%
169 187
+9%
169 650
+0%
200 384
+18%
198 409
-1%
203 300
+2%
220 438
+8%
252 969
+15%
278 697
+10%
313 425
+12%
336 915
+7%
327 201
-3%
327 743
+0%
335 958
+3%
346 951
+3%
367 141
+6%
398 494
+9%
419 004
+5%
430 244
+3%
444 676
+3%
458 157
+3%
489 985
+7%
477 803
-2%
465 089
-3%
430 509
-7%
389 086
-10%
383 886
-1%
383 700
0%
401 301
+5%
424 411
+6%
421 287
-1%
412 679
-2%
393 019
-5%
354 620
-10%
364 826
+3%
389 235
+7%
435 834
+12%
483 242
+11%
513 249
+6%
497 877
-3%
491 898
-1%
453 577
-8%
447 401
-1%
462 236
+3%
484 671
+5%
490 254
+1%
504 739
+3%
516 692
+2%
478 813
-7%
523 354
+9%
510 039
-3%
484 875
-5%
497 342
+3%
448 421
-10%
429 466
-4%
404 324
-6%
368 021
-9%
355 622
-3%
339 484
-5%
343 587
+1%
336 904
-2%
355 507
+6%
374 236
+5%
399 072
+7%
449 599
+13%
450 480
+0%
Gross Profit
Cost of Revenue
(75 484)
(81 408)
(82 040)
(87 002)
(91 115)
(96 637)
(107 345)
(112 643)
(118 648)
(128 113)
(125 492)
(134 596)
(143 128)
(144 990)
(175 419)
(173 183)
(179 989)
(195 655)
(223 845)
(247 178)
(278 298)
(299 504)
(292 184)
(291 535)
(297 640)
(309 263)
(329 081)
(358 264)
(378 940)
(388 841)
(403 600)
(419 489)
(452 269)
(440 453)
(425 150)
(393 850)
(354 202)
(348 751)
(348 801)
(363 283)
(383 426)
(378 713)
(369 641)
(353 808)
(322 976)
(336 163)
(361 871)
(403 346)
(444 257)
(472 299)
(456 567)
(450 122)
(412 092)
(404 905)
(418 225)
(431 955)
(434 652)
(448 495)
(462 866)
(435 789)
(480 530)
(467 267)
(441 739)
(451 722)
(406 892)
(390 019)
(365 177)
(331 005)
(320 730)
(304 676)
(305 620)
(301 813)
(319 075)
(338 979)
(367 758)
(415 190)
(418 161)
Gross Profit
10 333
N/A
11 492
+11%
11 754
+2%
12 842
+9%
10 809
-16%
11 087
+3%
12 058
+9%
15 341
+27%
16 686
+9%
20 214
+21%
22 803
+13%
21 307
-7%
26 059
+22%
24 660
-5%
24 964
+1%
25 225
+1%
23 311
-8%
24 782
+6%
29 124
+18%
31 519
+8%
35 127
+11%
37 411
+7%
35 017
-6%
36 208
+3%
38 319
+6%
37 688
-2%
38 061
+1%
40 231
+6%
40 064
0%
41 404
+3%
41 075
-1%
38 667
-6%
37 716
-2%
37 348
-1%
39 938
+7%
36 658
-8%
34 884
-5%
35 135
+1%
34 899
-1%
38 018
+9%
40 985
+8%
42 575
+4%
43 039
+1%
39 212
-9%
31 644
-19%
28 662
-9%
27 363
-5%
32 486
+19%
38 985
+20%
40 949
+5%
41 310
+1%
41 776
+1%
41 485
-1%
42 496
+2%
44 011
+4%
52 716
+20%
55 602
+5%
56 244
+1%
53 826
-4%
43 024
-20%
42 824
0%
42 772
0%
43 136
+1%
45 620
+6%
41 529
-9%
39 446
-5%
39 146
-1%
37 017
-5%
34 892
-6%
34 808
0%
37 967
+9%
35 091
-8%
36 432
+4%
35 256
-3%
31 314
-11%
34 410
+10%
32 319
-6%
Operating Income
Operating Expenses
(3 400)
(3 514)
(3 796)
(4 337)
(4 346)
(4 615)
(5 244)
(6 406)
(6 949)
(8 715)
(9 259)
(9 215)
(10 522)
(9 926)
(10 992)
(10 423)
(11 031)
(11 544)
(13 056)
(14 394)
(16 303)
(16 788)
(16 052)
(16 411)
(18 013)
(18 199)
(19 316)
(22 036)
(22 418)
(23 999)
(24 652)
(23 503)
(22 977)
(22 331)
(21 845)
(20 968)
(19 184)
(18 647)
(20 606)
(22 046)
(25 453)
(28 459)
(29 324)
(25 992)
(22 533)
(19 549)
(16 348)
(19 240)
(19 699)
(20 112)
(20 184)
(20 091)
(18 992)
(19 551)
(21 108)
(27 424)
(32 799)
(31 750)
(30 003)
(21 930)
(17 813)
(17 577)
(17 010)
(18 809)
(21 402)
(21 701)
(23 120)
(21 426)
(17 396)
(16 750)
(18 487)
(17 954)
(20 667)
(20 438)
(18 592)
(19 939)
(16 691)
Selling, General & Administrative
(3 400)
(3 572)
(3 864)
(4 404)
(4 346)
(4 669)
(5 292)
(6 452)
(6 950)
(8 765)
(9 312)
(9 484)
(10 721)
(10 185)
(11 406)
(10 658)
(11 136)
(11 785)
(13 180)
(14 474)
(16 303)
(16 738)
(15 978)
(16 337)
(17 660)
(18 259)
(19 345)
(22 066)
(22 418)
(24 002)
(24 653)
(23 503)
(22 146)
(22 330)
(21 870)
(20 993)
(18 356)
(18 698)
(20 233)
(21 674)
(24 662)
(27 699)
(28 606)
(25 273)
(21 803)
(18 839)
(15 996)
(18 445)
(18 126)
(18 764)
(18 348)
(18 699)
(17 041)
(18 517)
(20 747)
(26 514)
(30 605)
(30 292)
(27 821)
(19 765)
(15 476)
(15 968)
(15 378)
(17 205)
(19 322)
(19 605)
(21 058)
(19 867)
(15 295)
(14 414)
(16 477)
(15 745)
(19 851)
(19 637)
(17 791)
(19 138)
(15 891)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(424)
0
0
0
0
0
0
0
(831)
0
0
0
(828)
0
0
0
(791)
0
0
0
(731)
0
0
(442)
(1 721)
(442)
(928)
0
(1 950)
(1 035)
(802)
(1 351)
(2 194)
(1 899)
(2 183)
(2 165)
(2 337)
(1 609)
(1 632)
(1 605)
(2 080)
(2 096)
(2 062)
0
(2 101)
(2 336)
(2 009)
(2 209)
(816)
(800)
(800)
(800)
(800)
Other Operating Expenses
0
57
66
65
0
52
48
46
0
52
54
270
200
259
414
235
105
241
123
80
0
(49)
(73)
(74)
71
60
29
30
0
3
0
0
0
0
25
25
0
51
(373)
(372)
0
(760)
(718)
(719)
0
(710)
(352)
(353)
148
(906)
(907)
(1 393)
0
0
441
441
0
441
0
0
0
0
0
0
0
0
0
(1 558)
0
0
0
0
0
0
0
0
0
Operating Income
6 934
N/A
7 977
+15%
7 956
0%
8 503
+7%
6 463
-24%
6 472
+0%
6 815
+5%
8 936
+31%
9 737
+9%
11 499
+18%
13 545
+18%
12 093
-11%
15 537
+28%
14 735
-5%
13 972
-5%
14 803
+6%
12 280
-17%
13 238
+8%
16 068
+21%
17 124
+7%
18 824
+10%
20 624
+10%
18 966
-8%
19 798
+4%
20 305
+3%
19 488
-4%
18 743
-4%
18 193
-3%
17 646
-3%
17 403
-1%
16 423
-6%
15 164
-8%
14 739
-3%
15 019
+2%
18 094
+20%
15 691
-13%
15 699
+0%
16 488
+5%
14 293
-13%
15 972
+12%
15 531
-3%
14 115
-9%
13 714
-3%
13 219
-4%
9 111
-31%
9 113
+0%
11 015
+21%
13 247
+20%
19 286
+46%
20 838
+8%
21 127
+1%
21 684
+3%
22 493
+4%
22 945
+2%
22 904
0%
25 292
+10%
22 803
-10%
24 493
+7%
23 823
-3%
21 094
-11%
25 011
+19%
25 195
+1%
26 126
+4%
26 811
+3%
20 127
-25%
17 745
-12%
16 026
-10%
15 591
-3%
17 496
+12%
18 058
+3%
19 480
+8%
17 136
-12%
15 766
-8%
14 819
-6%
12 722
-14%
14 471
+14%
15 628
+8%
Pre-Tax Income
Interest Income Expense
(859)
(855)
(866)
(848)
(697)
(656)
(1 073)
(1 330)
(1 870)
(1 879)
(1 514)
(1 273)
(430)
(1 206)
(1 187)
(1 775)
(2 593)
(3 659)
(5 399)
(7 256)
(8 656)
(9 499)
(10 623)
(10 088)
(9 593)
(9 200)
(8 111)
(7 846)
(7 722)
(7 263)
(6 195)
(5 011)
(4 594)
(4 184)
(4 141)
(4 686)
(4 741)
(4 781)
(4 764)
(4 510)
(4 028)
(3 998)
(3 942)
(5 111)
(5 736)
(7 480)
(9 576)
(10 711)
(12 937)
(13 499)
(14 411)
(14 831)
(15 398)
(15 749)
(15 440)
(15 036)
(14 590)
(13 810)
(13 364)
(13 057)
(12 377)
(11 637)
(10 379)
(9 985)
(10 405)
(11 165)
(12 159)
(11 888)
(10 760)
(9 498)
(8 341)
(7 618)
(6 849)
(6 528)
(6 500)
(6 709)
(6 931)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50
0
0
0
30
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(501)
0
0
0
0
0
0
0
0
0
0
0
23
0
0
0
(853)
0
0
0
1 241
0
0
0
17
0
0
0
26
0
0
0
161
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
35
37
45
57
56
85
20
(83)
(60)
(352)
(331)
(243)
(225)
151
279
315
323
185
88
67
62
(381)
(251)
(395)
251
250
284
729
683
660
885
652
603
654
144
111
(272)
(218)
(934)
(936)
189
(579)
370
528
391
1 539
1 429
1 251
(18)
(147)
(87)
(76)
(57)
183
199
219
225
289
249
231
156
142
162
177
142
414
379
320
367
86
78
(230)
(219)
(200)
(170)
203
231
Pre-Tax Income
6 110
N/A
7 159
+17%
7 135
0%
7 712
+8%
5 822
-25%
5 900
+1%
5 761
-2%
7 522
+31%
7 807
+4%
9 268
+19%
11 700
+26%
10 577
-10%
14 882
+41%
13 680
-8%
13 064
-5%
13 343
+2%
10 011
-25%
9 764
-2%
10 757
+10%
9 935
-8%
10 230
+3%
10 744
+5%
8 092
-25%
9 314
+15%
10 462
+12%
10 537
+1%
10 915
+4%
11 076
+1%
10 607
-4%
10 799
+2%
11 112
+3%
10 804
-3%
10 747
-1%
11 488
+7%
14 096
+23%
11 115
-21%
10 761
-3%
11 490
+7%
8 595
-25%
10 526
+22%
10 870
+3%
9 538
-12%
10 142
+6%
8 636
-15%
5 006
-42%
3 172
-37%
2 868
-10%
3 787
+32%
6 348
+68%
7 192
+13%
6 629
-8%
6 778
+2%
7 064
+4%
7 379
+4%
7 663
+4%
10 476
+37%
8 598
-18%
10 973
+28%
10 708
-2%
8 268
-23%
12 790
+55%
13 699
+7%
15 909
+16%
17 002
+7%
9 864
-42%
6 994
-29%
4 247
-39%
4 023
-5%
7 104
+77%
8 646
+22%
11 218
+30%
9 289
-17%
8 698
-6%
8 091
-7%
6 052
-25%
7 965
+32%
8 928
+12%
Net Income
Tax Provision
(865)
(923)
(639)
(599)
(829)
(840)
(820)
(1 066)
(1 167)
(1 201)
(1 317)
(1 051)
(1 309)
(1 532)
(2 073)
(2 480)
(2 523)
(2 461)
(2 709)
(2 504)
(2 572)
(2 701)
(2 038)
(2 344)
(1 885)
(1 904)
(1 999)
(2 039)
(2 671)
(2 643)
(2 640)
(2 484)
(2 403)
(2 560)
(3 150)
(2 576)
(2 407)
(2 493)
(1 809)
(2 121)
(2 211)
(1 952)
(2 066)
(1 765)
(1 052)
(678)
(626)
(810)
(1 373)
(1 542)
(1 424)
(1 459)
(1 455)
(1 526)
(1 577)
(1 840)
(1 859)
(2 031)
(1 976)
(1 785)
(2 581)
(2 763)
(3 236)
(3 457)
(2 051)
(1 472)
(893)
(855)
(1 446)
(1 754)
(2 275)
(2 623)
(2 508)
(2 396)
(1 984)
(1 630)
(1 822)
Income from Continuing Operations
5 245
6 237
6 498
7 116
4 993
5 061
4 941
6 455
6 640
8 067
10 382
9 525
13 573
12 147
10 991
10 862
7 488
7 303
8 048
7 432
7 657
8 044
6 055
6 972
8 577
8 634
8 918
9 038
7 936
8 158
8 473
8 321
8 345
8 929
10 947
8 540
8 354
8 997
6 786
8 405
8 659
7 586
8 075
6 870
3 954
2 493
2 241
2 976
4 975
5 650
5 205
5 318
5 609
5 852
6 086
8 636
6 739
8 942
8 732
6 483
10 208
10 937
12 672
13 545
7 813
5 522
3 354
3 168
5 658
6 892
8 943
6 665
6 190
5 695
4 068
6 335
7 106
Net Income (Common)
5 245
N/A
6 237
+19%
6 498
+4%
7 116
+10%
4 993
-30%
5 061
+1%
4 941
-2%
6 455
+31%
6 640
+3%
8 067
+21%
10 382
+29%
9 525
-8%
13 573
+42%
12 147
-11%
10 991
-10%
10 862
-1%
7 488
-31%
7 303
-2%
8 048
+10%
7 432
-8%
7 657
+3%
8 044
+5%
6 055
-25%
6 972
+15%
8 577
+23%
8 634
+1%
8 918
+3%
9 038
+1%
7 936
-12%
8 158
+3%
8 473
+4%
8 321
-2%
7 217
-13%
7 801
+8%
9 819
+26%
7 412
-25%
8 354
+13%
8 997
+8%
6 786
-25%
8 405
+24%
7 659
-9%
6 586
-14%
7 075
+7%
5 870
-17%
3 154
-46%
1 693
-46%
1 441
-15%
2 176
+51%
4 375
+101%
5 050
+15%
4 605
-9%
4 718
+2%
4 309
-9%
5 852
+36%
6 086
+4%
8 636
+42%
6 739
-22%
8 942
+33%
8 732
-2%
6 483
-26%
8 100
+25%
10 937
+35%
12 672
+16%
13 545
+7%
7 813
-42%
5 522
-29%
3 354
-39%
3 168
-6%
5 658
+79%
6 892
+22%
8 943
+30%
6 665
-25%
6 190
-7%
5 695
-8%
4 068
-29%
6 335
+56%
7 106
+12%
EPS (Diluted)
1 748.33
N/A
2 079
+19%
2 166
+4%
2 372
+10%
1 664.33
-30%
1 687
+1%
1 647
-2%
2 151.66
+31%
2 213.33
+3%
2 689
+21%
3 460.66
+29%
3 175
-8%
4 524.33
+42%
4 049
-11%
3 663.66
-10%
2 715.5
-26%
1 872
-31%
1 825.75
-2%
2 012
+10%
1 858
-8%
1 914.25
+3%
2 011
+5%
1 513.75
-25%
1 743
+15%
2 144.25
+23%
2 158.5
+1%
2 229.5
+3%
2 259.5
+1%
1 984
-12%
2 039.5
+3%
2 118.25
+4%
2 080.25
-2%
1 804.25
-13%
1 950.25
+8%
2 454.75
+26%
1 853
-25%
1 894.34
+2%
2 249.25
+19%
1 696.5
-25%
2 101.25
+24%
1 654.45
-21%
1 097.66
-34%
1 179.16
+7%
978.33
-17%
525.68
-46%
282.16
-46%
240.16
-15%
362.66
+51%
729.13
+101%
841.58
+15%
767.42
-9%
786.39
+2%
718.08
-9%
975.74
+36%
1 014.26
+4%
1 439.62
+42%
1 123.24
-22%
1 490.29
+33%
1 455.41
-2%
1 080.57
-26%
1 350
+25%
1 822.8
+35%
2 112.08
+16%
2 257.55
+7%
1 302.1
-42%
920.33
-29%
558.97
-39%
527.92
-6%
942.99
+79%
1 146.77
+22%
1 493.03
+30%
1 110.9
-26%
1 031.6
-7%
949.06
-8%
678.11
-29%
1 055.81
+56%
1 184.37
+12%

See Also

Summary
BBS intrinsic value, competitors valuation, and company profile.
DCF Valuation
BBS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BBS stock valuation using valuation multiples.
Wall Street Estimates
BBS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BBS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.