TN1

HOSEReal Estate & Construction

Rox Key Holdings Joint Stock Company

Original Name: Công ty Cổ phần Rox Key Holdings

Reference Price14.100 ₫

Interactive Stock Chart

Exchange Ticker: HOSE:TN1

Listing Information

Exchange MarketHOSE

Live SectorReal Estate

First Trading Date30/05/2019

First Close Price₫36,000

Capital Structure

Charter Capital600.95 Billion VND

Listed Shares60,095,480

Outstanding Shares60,095,480

Treasury Shares-

Professional Advisors & Auditors

Independent Auditing History

Fiscal Year	Auditing Organization
2025	EY Vietnam Co., Ltd.
2024	EY Vietnam Co., Ltd.
2023	EY Vietnam Co., Ltd.
2022	EY Vietnam Co., Ltd.
2021	EY Vietnam Co., Ltd.
2020	EY Vietnam Co., Ltd.
2019	EY Vietnam Co., Ltd.

IPO & Listing Consultant

Securities KB Vietnam JSCListing Ticker Symbol: Công ty Cổ phần Chứng khoán KB Việt Nam

Detailed Corporate Timeline & Sectors

Establishment History:

2015: Established TNS Clean Industrial Cleaning Service Company, specializing in providing industrial cleaning services. Acquired Nhat Viet Security Services Joint Stock Company, adding security services to the business area of TNS Holdings. Established TNS Trading Company Limited (now TNTrading Trading Investment Joint Stock Company) to provide trade promotion services.
2016: Acquired TNS Property Real Estate Investment and Management Joint Stock Company, a provider of office building management and operation services, network development services, and increased services in the operating service package at TNS Holdings.
2017: Established V-One Security Services Co., Ltd., expanding the market segment for higher quality security services.

Business Sectors:

Information portal (except press activities)
Wholesale of computers, peripherals and software
Wholesale of electronic and telecommunications equipment and components
Wholesale of other machinery, equipment and spare parts
Wholesale of automobiles and other motor vehicles
Automobile and other motor vehicle dealers
Wholesale of solid, liquid, gas fuels and related products
Wholesale of metals and metal ores (Except gold, uranium and thorium ores);
Wholesale of materials and other installation equipment in construction
General wholesale (Except types prohibited and restricted by the State)
Retail sale of computers, peripheral devices, software and telecommunications equipment in specialized stores
Retail of audio-visual equipment in specialized stores
Warehouse and storage of goods (Except real estate business)
Restaurants and mobile catering services (Excluding bar, Karaoke room, dance hall business)
Other catering services (Excluding airline catering)
Drink service (Excluding bar business)
Advertisement
Market research and public opinion polls
Trade introduction and promotion organization
Uncategorized financial services support activities
Other business support service activities not yet classified
Short stay services
Computer programming
Computer consulting and computer system administration
Information technology service activities and other services related to computers
Retail of passenger cars (9 seats or less)
Data processing, leasing and related activities
Renting of machinery, equipment and other tangible items without operator
Real estate business, land use rights belonging to owners, users or leased
Consulting, brokerage, real estate auction, land use rights auction
Beverage wholesale
Related architectural and technical consulting activities
Technical testing and analysis

Address: 25th Floor, Tower A, 54A Nguyen Chi Thanh, Lang Ward, Hanoi City

Phone: (84.24) 7307 3099 (7337) Fax: (84.24) 3771 3651

Disclosure Officer:

Email: [email protected]

Website: https://roxkey.vn/

Ratio / Financial Indicator	2022	2023	2024	2025
Earnings Per Share (EPS)	₫922	₫863	₫865	₫4,449
Price-to-Earnings (P/E)	15.30x	16.34x	16.29x	3.17x
Book Value Per Share (BVPS)	₫14,827	₫15,318	₫15,249	₫19,239
Price-to-Book (P/B)	0.95x	0.92x	0.92x	0.73x
Return on Equity (ROE)	6.22%	5.63%	5.68%	23.13%
Return on Assets (ROA)	3.27%	3.07%	2.43%	14.63%
Net Profit Margin	6.16%	5.30%	5.39%	25.90%
Debt-to-Equity Ratio	0.90	0.83	1.34	0.58
Current Ratio	4.76	5.09	2.57	3.38

Audited Financial Statements

Source: KB Securities (KBS) Datafeed • Updated dynamically

Show absolute values (VND)

Doanh thu thuần về bán hàng và cung cấp dịch vụNet revenue

+14.7% YoY

Lợi nhuận sau thuế thu nhập doanh nghiệpNet profit after tax

+382.8% YoY

TỔNG CỘNG TÀI SẢNTOTAL ASSETS

+7.8% YoY

Financial Indicator (VND)	2025	2024	2023	2022
1. Doanh thu bán hàng và cung cấp dịch vụ 1. Revenue	1,032,225,153,000	965,470,122,000	978,884,265,000	899,730,752,000
2. Các khoản giảm trừ doanh thu2. Deduction from revenue	-	-	-	-
3. Doanh thu thuần về bán hàng và cung cấp dịch vụ3. Net revenue	1,032,225,153,000	965,470,122,000	978,884,265,000	899,730,752,000
4. Giá vốn hàng bán 4. Cost of goods sold	748,851,573,000	723,786,195,000	724,962,684,000	644,911,454,000
5. Lợi nhuận gộp về bán hàng và cung cấp dịch vụ5. Gross profit	283,373,580,000	241,683,927,000	253,921,582,000	254,819,298,000
6. Lãi/Lỗ của hoạt động bán, thanh lý bất động sản đầu tư6. Gain/(Loss) on disposal of investment property	-	-	-	-
7. Doanh thu hoạt động tài chính 7. Financial income	92,685,754,000	12,832,158,000	22,866,013,000	51,804,991,000
8. Chi phí tài chính 8. Financial expenses	71,803,365,000	51,111,868,000	49,338,558,000	86,096,391,000
Trong đó: Chi phí đi vay Of which: Interest expense	53,663,973,000	50,439,648,000	49,228,791,000	50,418,722,000
8. Phần lãi/lỗ trong công ty liên doanh, liên kết8. Share of associates and joint ventures' result	34,825,703,000	-	-	-
9. Chi phí bán hàng 9. Selling expenses	15,741,933,000	16,237,307,000	15,103,577,000	429,323,000
10. Chi phí quản lý doanh nghiệp 10. General and administrative expenses	127,262,380,000	117,059,533,000	137,720,712,000	121,239,102,000
11. Lợi nhuận thuần từ hoạt động kinh doanh11. Operating profit	196,077,359,000	70,107,377,000	74,624,747,000	98,859,473,000
12. Thu nhập khác 12. Other income	92,643,978,000	1,884,017,000	951,787,000	2,285,087,000
13. Chi phí khác 13. Other expenses	1,733,099,000	747,992,000	2,586,461,000	24,325,160,000
14. Lợi nhuận khác14. Other profit	90,910,880,000	1,136,026,000	-1,634,673,000	-22,040,073,000
Phần lợi nhuận/lỗ từ công ty liên kết liên doanhShare of associates and joint ventures' result	-	-	-	-
15. Tổng lợi nhuận kế toán trước thuế15. Profit before tax	286,988,239,000	71,243,402,000	72,990,074,000	76,819,399,000
16. Chi phí thuế TNDN hiện hành16. Current corporate income tax expenses	19,651,667,000	19,511,323,000	21,146,677,000	21,433,051,000
17. Chi phí thuế TNDN hoãn lại 17. Deferred income tax expenses (*)	-43,406,000	-277,718,000	-	-
18. Lợi nhuận sau thuế thu nhập doanh nghiệp18. Net profit after tax	267,379,978,000	52,009,796,000	51,843,397,000	55,386,349,000
Lợi ích của cổ đông thiểu sốMinority Interest	465,591,000	1,116,818,000	906,450,000	2,560,810,000
Lợi nhuận sau thuế của cổ đông của Công ty mẹProfit after tax for shareholders of parent company	266,914,387,000	50,892,978,000	50,936,947,000	52,825,539,000
19. Lãi cơ bản trên cổ phiếu (VNÐ)19. Earnings per share (VND)	4,442	932	1,026	1,223
20. Lãi suy giảm trên cổ phiếu (*)20. Diluted earnings per share	4,000	1,000	1,000	1,000

Data Source & Disclaimer

Data Source: Financial statement data is automatically aggregated from official disclosure feeds of listed companies through the analysis system of KB Securities Vietnam JSC (KB Securities).

Disclaimer: All financial data displayed on this website is provided for general reference purposes only. We make every effort to update accurate data but do not provide any warranty regarding its completeness or absolute reliability. The displayed figures do not constitute investment advice or an offer to trade securities. Users assume all risks and responsibilities for any financial decisions made based on the data on this website.

TN1

Rox Key Holdings Joint Stock Company

Interactive Stock Chart

Listing Information

Capital Structure

Professional Advisors & Auditors

Independent Auditing History

IPO & Listing Consultant

Detailed Corporate Timeline & Sectors

Key Financial Ratios (2025)

Historical Financial Metrics (YoY)

Financial Ratios Reference & Interpretation Guide

Audited Financial Statements

TN1 — Financial Data Summary (2022–2025)

Executive Summary

Operating Performance & Profitability

Asset Structure & Financial Leverage

Cash Flow Quality