V

Vicem Ha Tien Cement JSC
VN:HT1

Watchlist Manager
Vicem Ha Tien Cement JSC
VN:HT1
Watchlist
Price: 16 500 VND 5.77% Market Closed
Market Cap: 6.3T VND
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-16%
5Y
-50%
10Y
-3%
Operating Income
+
3Y
-22%
5Y
-83%
10Y
-78%
Net Income
+
3Y
-20%
5Y
-81%
10Y
-73%

Earnings Waterfall
Vicem Ha Tien Cement JSC

Revenue
7.2T VND
Cost of Revenue
-6.4T VND
Gross Profit
850.8B VND
Operating Expenses
-522.5B VND
Operating Income
328.3B VND
Other Expenses
-123B VND
Net Income
205.3B VND

Income Statement
Vicem Ha Tien Cement JSC

Rotate your device to view
Income Statement
Currency: VND
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
Revenue
Interest Expense
27 382
39 883
39 775
45 753
49 535
45 208
66 435
66 696
130 953
192 608
311 634
497 564
612 771
739 502
794 528
807 672
814 611
790 956
821 656
826 926
833 067
833 879
773 274
696 362
623 433
571 450
522 708
492 094
467 106
442 721
416 658
392 185
373 527
280 688
347 363
262 348
251 926
320 341
311 657
303 030
292 655
283 215
275 658
266 249
258 486
247 921
238 356
232 244
220 173
203 815
181 091
155 577
132 445
113 608
99 949
85 172
73 889
69 844
76 281
94 743
114 761
129 196
123 734
103 966
84 197
63 061
53 893
52 659
0
0
Revenue
2 367 186
N/A
2 439 869
+3%
2 536 787
+4%
2 559 648
+1%
2 636 279
+3%
2 663 546
+1%
2 816 843
+6%
2 898 685
+3%
3 370 576
+16%
3 879 855
+15%
4 251 194
+10%
4 812 612
+13%
5 098 897
+6%
5 207 793
+2%
5 280 650
+1%
5 236 136
-1%
5 440 188
+4%
5 620 739
+3%
5 823 905
+4%
5 814 838
0%
5 996 190
+3%
6 151 539
+3%
6 368 748
+4%
6 795 491
+7%
6 652 669
-2%
6 670 927
+0%
6 758 087
+1%
6 779 551
+0%
7 115 148
+5%
7 424 969
+4%
7 608 450
+2%
7 752 308
+2%
7 873 679
+2%
8 078 609
+3%
8 236 685
+2%
8 389 682
+2%
8 357 266
0%
8 176 554
-2%
8 208 957
+0%
8 152 541
-1%
8 205 252
+1%
8 286 715
+1%
8 378 019
+1%
14 596 098
+74%
14 759 227
+1%
14 931 721
+1%
8 838 625
-41%
15 125 725
+71%
14 792 531
-2%
14 589 303
-1%
7 962 629
-45%
7 971 682
+0%
8 196 955
+3%
7 251 934
-12%
7 064 342
-3%
7 279 841
+3%
7 405 960
+2%
8 627 278
+16%
8 917 959
+3%
8 652 318
-3%
8 265 012
-4%
7 580 946
-8%
7 049 026
-7%
6 852 530
-3%
6 762 509
-1%
6 824 415
+1%
6 884 246
+1%
6 976 492
+1%
6 998 756
+0%
7 227 171
+3%
Gross Profit
Cost of Revenue
(2 128 230)
(2 172 689)
(2 227 604)
(2 216 495)
(2 180 091)
(2 145 257)
(2 291 273)
(2 382 208)
(2 777 491)
(3 284 604)
(3 529 909)
(3 881 023)
(3 964 371)
(3 875 931)
(3 810 785)
(3 771 560)
(4 000 144)
(4 222 128)
(4 474 104)
(4 516 419)
(4 669 068)
(4 815 254)
(4 939 132)
(5 260 860)
(5 273 135)
(5 345 118)
(5 424 388)
(5 431 870)
(5 620 549)
(5 749 071)
(5 894 688)
(6 025 468)
(6 155 198)
(6 324 768)
(6 613 321)
(6 833 058)
(6 840 331)
(6 821 021)
(6 865 887)
(6 837 066)
(6 855 144)
(6 953 421)
(6 974 717)
(12 210 275)
(12 362 341)
(12 405 010)
(7 277 551)
(12 410 715)
(12 088 837)
(11 979 322)
(6 607 042)
(6 671 810)
(6 877 560)
(6 220 222)
(6 174 019)
(6 486 712)
(6 723 959)
(7 801 349)
(8 026 070)
(7 848 273)
(7 583 259)
(6 946 759)
(6 445 081)
(6 220 899)
(6 160 638)
(6 203 473)
(6 238 998)
(6 299 571)
(6 227 273)
(6 376 408)
Gross Profit
238 957
N/A
267 181
+12%
309 183
+16%
343 152
+11%
456 186
+33%
518 288
+14%
525 570
+1%
516 477
-2%
593 086
+15%
595 251
+0%
721 285
+21%
931 587
+29%
1 134 524
+22%
1 331 860
+17%
1 469 865
+10%
1 464 576
0%
1 440 045
-2%
1 398 612
-3%
1 349 802
-3%
1 298 419
-4%
1 327 121
+2%
1 336 284
+1%
1 429 616
+7%
1 534 632
+7%
1 379 535
-10%
1 325 810
-4%
1 333 699
+1%
1 347 681
+1%
1 494 599
+11%
1 675 898
+12%
1 713 762
+2%
1 726 840
+1%
1 718 481
0%
1 753 841
+2%
1 623 364
-7%
1 556 624
-4%
1 516 935
-3%
1 355 533
-11%
1 343 070
-1%
1 315 476
-2%
1 350 109
+3%
1 333 295
-1%
1 403 302
+5%
2 385 823
+70%
2 396 886
+0%
2 526 711
+5%
1 561 074
-38%
2 715 009
+74%
2 703 694
0%
2 609 981
-3%
1 355 588
-48%
1 299 873
-4%
1 319 395
+2%
1 031 712
-22%
890 323
-14%
793 129
-11%
682 001
-14%
825 929
+21%
891 889
+8%
804 045
-10%
681 753
-15%
634 187
-7%
603 945
-5%
631 631
+5%
601 870
-5%
620 942
+3%
645 248
+4%
676 921
+5%
771 484
+14%
850 763
+10%
Operating Income
Operating Expenses
(135 586)
(152 544)
(162 890)
(175 119)
(207 390)
(229 713)
(266 530)
(263 252)
(241 307)
(270 363)
(353 912)
(407 389)
(521 463)
(567 549)
(509 551)
(545 774)
(579 454)
(576 096)
(499 383)
(552 323)
(568 893)
(531 718)
(410 523)
(635 886)
(546 188)
(568 600)
(474 872)
(291 653)
(213 803)
(172 041)
(334 830)
(306 589)
(332 730)
(405 928)
(346 239)
(414 987)
(428 638)
(411 481)
(335 696)
(336 950)
(335 443)
(284 532)
(344 065)
(603 279)
(616 997)
(633 608)
(406 567)
(702 827)
(704 672)
(703 521)
(385 395)
(383 788)
(387 227)
(365 478)
(339 979)
(345 995)
(365 243)
(406 739)
(466 373)
(473 093)
(462 334)
(454 860)
(457 198)
(461 329)
(476 421)
(484 161)
(515 522)
(519 003)
(513 981)
(522 466)
Selling, General & Administrative
(130 921)
(146 815)
(160 114)
(171 721)
(203 981)
(225 666)
(258 714)
(250 543)
(280 498)
(305 411)
(332 251)
(421 928)
(461 280)
(457 310)
(446 093)
(385 623)
(444 306)
(493 280)
(501 326)
(492 210)
(425 718)
(381 524)
(415 641)
(473 935)
(473 856)
(503 708)
(485 320)
(504 978)
(431 255)
(391 521)
(348 147)
(317 112)
(346 713)
(343 181)
(350 189)
(338 548)
(340 077)
(341 366)
(315 312)
(317 373)
(315 689)
(316 161)
(328 469)
(571 342)
(582 916)
(594 696)
(374 671)
(650 335)
(649 187)
(646 762)
(350 827)
(345 187)
(349 459)
(334 810)
(302 559)
(345 257)
(364 467)
(397 673)
(420 895)
(429 695)
(416 620)
(412 119)
(416 381)
(421 020)
(434 307)
(436 718)
(470 184)
(476 138)
(474 145)
(483 717)
Depreciation & Amortization
0
(951)
0
(1 835)
(2 726)
(2 717)
(3 121)
(3 851)
0
0
(15 832)
(1 213)
0
0
0
62
(2 362)
(3 631)
0
(4 295)
0
(3 504)
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
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(4 663)
(4 778)
(2 776)
(1 563)
(682)
(1 328)
(4 696)
(8 859)
39 191
35 048
(5 830)
15 752
(60 183)
(110 238)
(63 458)
(160 213)
(132 786)
(79 185)
1 943
(55 817)
(143 175)
(146 690)
5 117
(161 951)
(72 332)
(64 892)
10 448
213 325
217 452
219 480
13 318
10 523
13 985
(62 747)
3 950
(76 440)
(88 561)
(70 117)
(20 385)
(19 579)
(19 755)
31 628
(15 595)
(31 937)
(34 082)
(38 913)
(31 896)
(52 493)
(55 486)
(56 759)
(34 569)
(38 601)
(37 768)
(30 668)
(37 420)
(738)
(776)
(9 066)
(45 478)
(43 398)
(45 714)
(42 740)
(40 817)
(40 309)
(42 114)
(47 443)
(45 338)
(42 864)
(39 835)
(38 750)
Operating Income
103 372
N/A
114 637
+11%
146 293
+28%
168 034
+15%
248 797
+48%
288 576
+16%
259 040
-10%
253 224
-2%
351 778
+39%
324 887
-8%
367 373
+13%
524 200
+43%
613 063
+17%
764 313
+25%
960 314
+26%
918 802
-4%
860 590
-6%
822 516
-4%
850 419
+3%
746 097
-12%
758 230
+2%
804 568
+6%
1 019 093
+27%
898 746
-12%
833 347
-7%
757 209
-9%
858 827
+13%
1 056 029
+23%
1 280 797
+21%
1 503 858
+17%
1 378 932
-8%
1 420 252
+3%
1 385 752
-2%
1 347 914
-3%
1 277 125
-5%
1 141 637
-11%
1 088 296
-5%
944 051
-13%
1 007 374
+7%
978 524
-3%
1 014 665
+4%
1 048 762
+3%
1 059 237
+1%
1 782 544
+68%
1 779 888
0%
1 893 103
+6%
1 154 507
-39%
2 012 182
+74%
1 999 022
-1%
1 906 460
-5%
970 192
-49%
916 084
-6%
932 168
+2%
666 234
-29%
550 344
-17%
447 134
-19%
316 758
-29%
419 190
+32%
425 516
+2%
330 952
-22%
219 418
-34%
179 327
-18%
146 746
-18%
170 303
+16%
125 449
-26%
136 781
+9%
129 726
-5%
157 919
+22%
257 503
+63%
328 297
+27%
Pre-Tax Income
Interest Income Expense
(39 679)
(48 227)
(67 442)
(85 985)
(72 327)
(65 134)
(66 972)
(53 059)
(122 591)
(190 073)
(287 782)
(528 953)
(666 298)
(793 029)
(957 337)
(860 693)
(866 007)
(864 446)
(856 731)
(752 620)
(754 049)
(844 563)
(1 024 001)
(923 686)
(844 615)
(594 849)
(464 537)
(404 469)
(451 709)
(597 616)
(378 087)
(576 471)
(439 311)
(265 143)
(302 484)
(191 009)
(284 505)
(330 936)
(438 998)
(448 554)
(325 553)
(334 306)
(257 056)
(394 710)
(436 059)
(404 098)
(213 440)
(372 008)
(347 150)
(358 536)
(176 389)
(142 007)
(122 816)
(88 963)
(69 272)
(67 105)
(68 026)
(73 822)
(91 448)
(108 185)
(109 037)
(124 998)
(112 692)
(91 009)
(69 971)
(52 855)
(40 890)
(40 769)
(42 273)
(30 116)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
424
1 647
2 181
7 405
7 606
0
6 598
11 431
12 652
13 266
11 495
2 292
3 049
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
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
7
(207)
0
0
(195)
(84)
0
0
0
0
0
0
0
(221)
0
58
121
(131)
(220)
0
0
(89)
1 677
1 677
566
12
(1 099)
0
0
679
1 014
11 829
14 479
34 215
33 981
23 350
14 498
16 439
0
0
0
2 622
3 001
3 001
3 826
1 619
2 445
4 165
3 340
1 274
0
0
0
0
158
0
0
0
0
0
495
0
0
0
288
0
0
0
171
Total Other Income
(231)
(1 667)
(1 047)
458
(7 641)
(14 678)
(8 474)
(11 082)
(5 249)
4 624
615
5 135
4 196
2 015
(2 756)
(2 469)
3 711
9 816
695
1 689
(309)
(5 498)
(1 053)
22 801
21 666
23 147
(899)
60 612
58 343
58 172
40 888
40 134
40 985
47 828
10 074
12 891
13 351
7 509
15 528
30 305
30 422
35 405
7 607
7 972
7 972
(16 023)
(14 729)
(45 619)
(61 892)
(38 792)
(27 378)
(18 442)
(11 446)
(18 113)
(2 013)
(9 403)
(5 382)
(7 434)
(9 645)
(10 297)
(14 984)
(13 277)
(9 366)
2 663
16 026
19 544
(8 062)
(16 156)
(31 388)
(31 282)
Pre-Tax Income
63 460
N/A
64 748
+2%
77 597
+20%
82 507
+6%
168 829
+105%
208 570
+24%
183 509
-12%
189 084
+3%
223 937
+18%
139 438
-38%
80 206
-42%
381
-100%
(49 039)
N/A
(26 701)
+46%
0
N/A
56 064
N/A
0
N/A
(29 812)
N/A
1 657
N/A
2 552
+54%
3 872
+52%
(38 895)
N/A
5 380
N/A
12 190
+127%
25 341
+108%
197 568
+680%
395 696
+100%
714 122
+80%
887 431
+24%
964 414
+9%
1 042 412
+8%
884 928
-15%
999 253
+13%
1 145 078
+15%
1 018 930
-11%
997 498
-2%
840 492
-16%
635 123
-24%
600 343
-5%
560 275
-7%
719 534
+28%
749 861
+4%
812 411
+8%
1 398 807
+72%
1 354 802
-3%
1 476 808
+9%
927 958
-37%
1 597 000
+72%
1 594 146
0%
1 512 472
-5%
767 699
-49%
755 635
-2%
797 906
+6%
559 158
-30%
479 059
-14%
370 785
-23%
243 351
-34%
337 934
+39%
324 423
-4%
212 470
-35%
95 398
-55%
41 548
-56%
24 688
-41%
81 956
+232%
71 504
-13%
103 758
+45%
80 774
-22%
100 993
+25%
183 842
+82%
267 070
+45%
Net Income
Tax Provision
0
0
0
(2 276)
(11 139)
(18 914)
(22 897)
(24 503)
(38 656)
(30 881)
(19 795)
(15 913)
7 103
7 103
(8 941)
(8 941)
(8 941)
(8 941)
7 578
7 354
7 578
7 578
(2 849)
(4 475)
(7 883)
(29 805)
(90 767)
(160 820)
(198 948)
(215 885)
(231 738)
(193 918)
(214 360)
(239 969)
(209 844)
(210 697)
(178 717)
(137 443)
(114 420)
(101 096)
(133 739)
(139 928)
(178 713)
(299 566)
(288 964)
(313 753)
(187 348)
(327 992)
(325 166)
(310 164)
(159 685)
(157 508)
(166 665)
(96 148)
(107 528)
(71 550)
(43 085)
(81 508)
(66 457)
(64 899)
(31 756)
(24 672)
(6 723)
(3 040)
(5 472)
(4 806)
(20 412)
(25 119)
(41 478)
(61 608)
Income from Continuing Operations
63 460
64 748
77 597
80 231
157 690
189 655
160 613
164 581
185 281
108 558
60 411
(15 532)
(41 936)
(19 598)
(8 941)
47 123
(8 941)
(38 753)
9 235
9 906
11 449
(31 318)
2 531
7 714
17 458
167 762
304 929
553 301
688 483
748 530
810 675
691 012
784 894
905 110
809 086
786 801
661 775
497 680
485 923
459 178
585 795
609 933
633 697
1 099 242
1 065 838
1 163 056
740 610
1 269 008
1 268 979
1 202 307
608 014
598 127
631 241
463 010
371 531
299 235
200 266
256 426
257 966
147 571
63 642
16 876
17 965
78 916
66 033
98 951
60 362
75 874
142 364
205 461
Income to Minority Interest
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
174
1 028
1 362
1 669
1 532
740
292
(44)
(108)
(172)
(169)
(247)
(360)
(382)
(422)
(283)
(282)
(390)
(259)
(253)
(253)
(123)
(218)
(260)
(261)
(261)
(249)
(237)
(236)
(235)
(239)
(216)
(216)
(215)
(200)
Net Income (Common)
63 460
N/A
64 748
+2%
77 597
+20%
80 231
+3%
157 690
+97%
189 655
+20%
160 613
-15%
164 581
+2%
185 281
+13%
108 558
-41%
60 411
-44%
(15 532)
N/A
(41 936)
-170%
(19 598)
+53%
(8 941)
+54%
47 123
N/A
(8 941)
N/A
(38 753)
-333%
9 235
N/A
9 906
+7%
11 449
+16%
(31 318)
N/A
2 531
N/A
7 714
+205%
17 458
+126%
167 762
+861%
304 929
+82%
553 301
+81%
688 483
+24%
748 530
+9%
810 675
+8%
691 012
-15%
784 894
+14%
905 110
+15%
809 086
-11%
786 975
-3%
662 803
-16%
499 042
-25%
487 592
-2%
460 710
-6%
586 535
+27%
610 225
+4%
546 113
-11%
1 011 595
+85%
978 127
-3%
1 075 347
+10%
618 108
-43%
1 146 393
+85%
1 146 342
0%
1 079 630
-6%
607 732
-44%
597 845
-2%
630 852
+6%
462 751
-27%
235 371
-49%
298 982
+27%
200 143
-33%
256 208
+28%
112 667
-56%
147 310
+31%
63 381
-57%
16 627
-74%
17 728
+7%
78 680
+344%
65 798
-16%
98 712
+50%
60 146
-39%
75 658
+26%
142 149
+88%
205 262
+44%
EPS (Diluted)
576.9
N/A
588.61
+2%
705.42
+20%
729.37
+3%
1 433.54
+97%
1 436.78
+0%
1 408.88
-2%
1 246.82
-12%
693.93
-44%
456.12
-34%
299.06
-34%
-65.26
N/A
-176.2
-170%
-82.34
+53%
-37.56
+54%
197.99
N/A
-37.56
N/A
-162.82
-333%
38.8
N/A
41.62
+7%
47.7
+15%
-131.58
N/A
10.46
N/A
19.38
+85%
47.83
+147%
439.16
+818%
798.24
+82%
1 448.43
+81%
1 807.04
+25%
1 959.5
+8%
2 124.73
+8%
1 808.93
-15%
2 060.08
+14%
2 369.39
+15%
2 120.57
-11%
2 060.14
-3%
1 739.64
-16%
1 306.39
-25%
1 277.95
-2%
1 206.04
-6%
1 535.43
+27%
1 597.44
+4%
1 431.33
-10%
2 651.33
+85%
2 563.61
-3%
2 818.42
+10%
1 620
-43%
3 004.63
+85%
3 004.49
0%
2 829.64
-6%
1 592.83
-44%
1 566.91
-2%
1 653.42
+6%
1 212.69
-27%
616.89
-49%
785.1
+27%
524.56
-33%
671.5
+28%
295.29
-56%
385.29
+30%
166.42
-57%
43.57
-74%
46.46
+7%
207.13
+346%
171.64
-17%
258.68
+51%
157.62
-39%
197.83
+26%
373.33
+89%
537.91
+44%

See Also

Summary
HT1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
HT1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HT1 stock valuation using valuation multiples.
Wall Street Estimates
HT1 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
HT1 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 307,100+ 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.