Bao Viet Holdings (HOSE:BVH)
Vietnam
· Delayed Price · Currency is VND 52,000
-800 (-1.52%)
At close: Dec 5, 2025
Bao Viet Holdings Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Premiums & Annuity Revenue | 38,774,744 | 39,126,184 | 39,347,977 | 39,907,574 | 35,894,484 | 33,443,676 | Upgrade
|
| Total Interest & Dividend Income | 13,256,200 | 12,567,726 | 13,472,006 | 6,188,111 | 5,488,302 | 6,320,615 | Upgrade
|
| Gain (Loss) on Sale of Investments | 102,808 | 8,742 | -8,124 | 3,653,851 | 3,325,561 | 3,057,926 | Upgrade
|
| Non-Insurance Activities Revenue | 530,563 | 555,874 | 602,344 | 607,102 | 750,299 | 433,287 | Upgrade
|
| Other Revenue | 768,247 | 696,992 | 737,502 | 780,673 | 935,654 | 1,080,368 | Upgrade
|
| Total Revenue | 53,432,563 | 52,955,517 | 54,151,705 | 51,137,311 | 46,394,300 | 44,335,873 | Upgrade
|
| Revenue Growth (YoY) | -1.46% | -2.21% | 5.90% | 10.22% | 4.64% | 7.14% | Upgrade
|
| Policy Benefits | 33,596,875 | 36,602,851 | 38,536,797 | 36,054,912 | 31,417,579 | 29,683,469 | Upgrade
|
| Policy Acquisition & Underwriting Costs | 2,794,615 | 2,489,113 | 2,517,236 | 2,811,768 | 2,928,816 | 3,094,850 | Upgrade
|
| Selling, General & Administrative | 9,018,178 | 7,071,399 | 6,049,095 | 6,301,478 | 6,262,427 | 6,122,675 | Upgrade
|
| Non-Insurance Activities Expense | 560,365 | 545,882 | 611,365 | 588,173 | 676,872 | 417,934 | Upgrade
|
| Other Operating Expenses | 1,521,282 | 1,564,707 | 1,528,083 | 1,625,867 | 1,798,609 | 1,384,270 | Upgrade
|
| Total Operating Expenses | 47,491,314 | 48,273,953 | 49,242,575 | 47,382,199 | 43,084,302 | 40,703,198 | Upgrade
|
| Operating Income | 5,941,249 | 4,681,564 | 4,909,130 | 3,755,112 | 3,309,997 | 3,632,674 | Upgrade
|
| Interest Expense | -1,927,033 | -1,400,727 | -2,127,803 | -1,026,177 | -639,339 | -998,138 | Upgrade
|
| Earnings From Equity Investments | 113,446 | 94,085 | 102,049 | 86,452 | 92,994 | 70,012 | Upgrade
|
| Currency Exchange Gain (Loss) | -19,609 | -13,928 | -16,100 | -16,219 | 7,613 | 3,832 | Upgrade
|
| Other Non Operating Income (Expenses) | -745,334 | -698,637 | -604,513 | -791,214 | -374,967 | -756,226 | Upgrade
|
| EBT Excluding Unusual Items | 3,362,720 | 2,662,358 | 2,262,763 | 2,007,953 | 2,396,297 | 1,952,155 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1,746 | 813.78 | 668.13 | 2,210 | 1,737 | 1,131 | Upgrade
|
| Pretax Income | 3,364,466 | 2,663,171 | 2,263,432 | 2,010,164 | 2,398,034 | 1,953,286 | Upgrade
|
| Income Tax Expense | 599,837 | 469,003 | 382,129 | 384,557 | 379,620 | 303,439 | Upgrade
|
| Earnings From Continuing Ops. | 2,764,629 | 2,194,169 | 1,881,303 | 1,625,606 | 2,018,414 | 1,649,847 | Upgrade
|
| Minority Interest in Earnings | -84,094 | -83,672 | -75,986 | -74,612 | -106,720 | -52,259 | Upgrade
|
| Net Income | 2,680,536 | 2,110,497 | 1,805,317 | 1,550,994 | 1,911,694 | 1,597,588 | Upgrade
|
| Preferred Dividends & Other Adjustments | -31,770 | - | - | 37,748 | 36,586 | 41,191 | Upgrade
|
| Net Income to Common | 2,712,306 | 2,110,497 | 1,805,317 | 1,513,246 | 1,875,108 | 1,556,398 | Upgrade
|
| Net Income Growth | 34.68% | 16.91% | 16.40% | -18.87% | 19.66% | 34.42% | Upgrade
|
| Shares Outstanding (Basic) | 742 | 742 | 742 | 742 | 742 | 742 | Upgrade
|
| Shares Outstanding (Diluted) | 742 | 742 | 742 | 742 | 742 | 742 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | - | 5.67% | Upgrade
|
| EPS (Basic) | 3653.81 | 2843.10 | 2431.98 | 2038.53 | 2526.00 | 2096.66 | Upgrade
|
| EPS (Diluted) | 3653.81 | 2843.10 | 2431.98 | 2038.53 | 2526.00 | 2096.66 | Upgrade
|
| EPS Growth | 36.61% | 16.91% | 19.30% | -19.30% | 20.48% | 28.95% | Upgrade
|
| Free Cash Flow | 16,479,022 | 8,283,928 | 8,297,625 | 8,938,338 | 12,083,883 | 11,564,707 | Upgrade
|
| Free Cash Flow Per Share | 22199.27 | 11159.47 | 11177.92 | 12041.04 | 16278.48 | 15579.08 | Upgrade
|
| Dividend Per Share | 1055.100 | 1055.100 | 1003.700 | 954.000 | 3026.100 | 898.500 | Upgrade
|
| Dividend Growth | 5.12% | 5.12% | 5.21% | -68.47% | 236.79% | 12.31% | Upgrade
|
| Operating Margin | 11.12% | 8.84% | 9.07% | 7.34% | 7.13% | 8.19% | Upgrade
|
| Profit Margin | 5.08% | 3.98% | 3.33% | 2.96% | 4.04% | 3.51% | Upgrade
|
| Free Cash Flow Margin | 30.84% | 15.64% | 15.32% | 17.48% | 26.05% | 26.08% | Upgrade
|
| EBITDA | 6,126,960 | 4,982,140 | 5,113,025 | 3,966,916 | 3,536,309 | 3,839,672 | Upgrade
|
| EBITDA Margin | 11.47% | 9.41% | 9.44% | 7.76% | 7.62% | 8.66% | Upgrade
|
| D&A For EBITDA | 185,711 | 300,576 | 203,895 | 211,804 | 226,312 | 206,998 | Upgrade
|
| EBIT | 5,941,249 | 4,681,564 | 4,909,130 | 3,755,112 | 3,309,997 | 3,632,674 | Upgrade
|
| EBIT Margin | 11.12% | 8.84% | 9.07% | 7.34% | 7.13% | 8.19% | Upgrade
|
| Effective Tax Rate | 17.83% | 17.61% | 16.88% | 19.13% | 15.83% | 15.53% | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.