XML 78 R54.htm IDEA: XBRL DOCUMENT v3.25.1
LEASES (Tables)
12 Months Ended
Dec. 31, 2024
LEASES  
Schedule of operating leases

    

As of December 31, 

2023

    

2024

    

2024

VND million

VND million

USD

Operating lease

 

  

 

  

 

  

Right-of-use assets – Operating lease

 

7,081,509

 

5,042,347

 

207,205,548

Total operating lease liabilities

 

6,854,700

 

5,485,846

 

225,430,286

In which:

 

 

 

Current portion of operating lease liabilities

 

1,524,356

 

1,486,822

 

61,098,090

Non-current operating lease liabilities

 

5,330,344

 

3,999,024

 

164,332,196

In which:

 

 

 

Lease liabilities from related parties (*)

 

1,098,369

 

524,032

 

21,534,087

Lease liabilities from third parties

 

5,756,331

 

4,961,814

 

203,896,199

(*)

Detail of balance of lease liabilities from related parties are as follows:

As of December 31, 

    

2023

    

2024

    

2024

VND million

VND million

USD

Vinhomes JSC

 

36,133

 

48,750

 

2,003,287

VHIZ JSC

480,290

VHIZ Hai Phong JSC

399,513

16,417,219

Vincom Retail JSC

 

251,927

 

10,762

 

442,244

Vincom Retail Operation LLC

310,162

21,297

875,159

Others

 

19,857

 

43,710

 

1,796,178

TOTAL

 

1,098,369

 

524,032

 

21,534,087

Schedule of components of lease expense, other information and supplemental cash flow information related to operating leases

The components of lease expense are as follows:

For the year ended December 31, 

    

2022

2023

    

2024

    

2024

VND million

VND million

VND million

USD

Operating lease expense

 

757,710

1,729,244

 

1,905,922

 

78,320,197

Other information related to operating leases where the Group is the lessee is as follows:

As of December 31, 

 

    

2023

    

2024

 

Weighted-average remaining lease term: (months)

Operating lease

 

76

 

66

Weighted-average discount rate:

 

  

 

  

Operating leases

 

11.26

%  

10.71

%

Supplemental cash flow information related to operating leases where the Group is the lessee was as follows:

For the year ended December 31, 

    

2022

    

2023

    

2024

    

2024

VND million

VND million

VND million

USD

Cash paid for amounts included in the measurement of lease liabilities:

 

  

 

  

 

  

Operating cash outflows from operating leases

 

638,235

 

1,549,627

1,385,185

 

56,921,512

Schedule of maturities of operating lease liabilities

As of December 31, 

    

2023

    

2024

    

2024

VND million

VND million

USD

Less than 1 year

 

1,611,095

 

1,639,537

 

67,373,618

From 1 to 2 years

 

1,829,025

 

1,513,802

 

62,206,780

From 2 to 3 years

 

1,700,901

 

1,385,638

 

56,940,127

From 3 to 4 years

 

1,513,648

 

819,732

 

33,685,309

From 4 to 5 years

 

949,310

 

514,174

 

21,128,991

Thereafter

 

2,711,213

 

1,782,592

 

73,252,188

TOTAL

 

10,315,192

 

7,655,475

 

314,587,013

Less: Imputed interest

 

3,460,492

 

2,169,629

 

89,156,727

Present value of lease obligations

 

6,854,700

 

5,485,846

 

225,430,286

Less: Current portion

 

1,524,356

 

1,486,822

 

61,098,090

Non-current portion of lease obligations

 

5,330,344

 

3,999,024

 

164,332,196

Schedule of maturities of operating lease and sales-type lease receivables from customers

Sale-type lease

Operating lease

As of December 31, 

As of December 31, 

2023

2024

2024

2023

2024

2024

    

VND million

    

VND million

    

USD

    

VND million

    

VND million

    

USD

Less than 1 year

 

107,553

 

199,350

 

8,191,905

 

165,767

 

512,432

 

21,057,407

From 1 to 2 years

 

107,553

 

199,350

 

8,191,905

 

165,767

 

507,346

 

20,848,408

From 2 to 3 years

 

107,553

 

199,350

 

8,191,905

 

165,767

 

492,241

 

20,227,697

From 3 to 4 years

 

107,553

 

199,350

 

8,191,905

 

165,767

 

469,014

 

19,273,228

From 4 to 5 years

 

107,553

 

199,350

 

8,191,905

 

165,767

 

453,054

 

18,617,382

Thereafter

 

322,353

 

442,176

 

18,170,372

 

653,545

 

1,270,215

 

52,197,041

TOTAL

 

860,118

 

1,438,926

 

59,129,897

 

1,482,380

 

3,704,302

 

152,221,163

Schedule of lease receivables relating to sales-type leases

As of December 31, 

    

2023

    

2024

    

2024

VND million

VND million

USD

Gross lease receivables

 

904,418

 

1,642,125

 

67,479,967

Received cash

 

(53,765)

 

(203,199)

 

(8,350,072)

Unearned interest income

 

(142,436)

 

(279,473)

 

(11,484,405)

Net investment in sales-type leases

 

708,217

 

1,159,453

 

47,645,490

Reported as:

 

 

 

Current net investment in sales-type lease

 

87,552

 

134,713

 

5,535,772

Non-current net investment in sales-type lease

 

620,665

 

1,024,740

 

42,109,719

Net investment in sales-type leases

 

708,217

 

1,159,453

 

47,645,490

Schedule of lease income in operating lease

For the year ended December 31, 

    

2022

    

2023

    

2024

    

2024

VND million

VND million

VND million

USD

Lease income relating to lease payments

 

26,387

 

233,817

341,296

 

14,024,902

Lease income relating to variable lease payments not included in the measurement of the lease receivable

 

14,065

 

67,272

41,617

 

1,710,171