Danang Port JSC (HNX:CDN)
Vietnam · Delayed Price · Currency is VND 25,600
-400 (-1.54%)
At close: Jul 20, 2026
Danang Port JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 1,843,070 | 1,656,222 | 1,452,619 | 1,235,319 | 1,195,237 | 1,078,901 | |
Revenue Growth (YoY) | 20.61% | 14.02% | 17.59% | 3.35% | 10.78% | 19.31% |
Cost of Revenue | 1,127,522 | 1,007,448 | 935,085 | 779,599 | 733,818 | 696,753 |
Gross Profit | 715,548 | 648,773 | 517,534 | 455,721 | 461,419 | 382,148 |
Selling, General & Admin | 217,574 | 211,662 | 162,334 | 149,221 | 151,770 | 101,268 |
Operating Expenses | 217,574 | 211,662 | 162,334 | 149,221 | 151,770 | 101,268 |
Operating Income | 497,973 | 437,111 | 355,200 | 306,500 | 309,648 | 280,879 |
Interest Expense | -22,916 | -23,683 | -19,938 | -13,482 | -8,927 | -10,121 |
Interest & Investment Income | 57,516 | 40,519 | 30,398 | 44,144 | 40,280 | 32,009 |
Currency Exchange Gain (Loss) | -524.26 | 4,205 | 4,126 | 3,350 | - | - |
Other Non Operating Income (Expenses) | -1,948 | 1,374 | 2,611 | 2,647 | -2,925 | -6,420 |
EBT Excluding Unusual Items | 530,100 | 459,526 | 372,397 | 343,159 | 338,077 | 296,347 |
Gain (Loss) on Sale of Investments | - | 353.95 | 1,229 | 2,063 | - | - |
Gain (Loss) on Sale of Assets | - | 221.49 | 1,665 | - | - | - |
Pretax Income | 530,100 | 460,101 | 375,291 | 345,221 | 338,077 | 296,347 |
Income Tax Expense | 105,704 | 91,683 | 73,953 | 69,897 | 66,745 | 58,240 |
Net Income | 424,397 | 368,418 | 301,338 | 275,324 | 271,332 | 238,107 |
Preferred Dividends & Other Adjustments | - | - | 25,060 | 22,847 | - | - |
Net Income to Common | 424,397 | 368,418 | 276,278 | 252,477 | 271,332 | 238,107 |
Net Income Growth | 27.56% | 22.26% | 9.45% | 1.47% | 13.95% | 13.71% |
Shares Outstanding (Basic) | 99 | 99 | 99 | 99 | 99 | 99 |
Shares Outstanding (Diluted) | 99 | 99 | 99 | 99 | 99 | 99 |
Shares Change (YoY) | -0.01% | - | - | 0.01% | -0.01% | 0.00% |
EPS (Basic) | 4287.29 | 3721.40 | 2790.69 | 2550.27 | 2741.00 | 2405.00 |
EPS (Diluted) | 4286.89 | 3721.00 | 2790.69 | 2550.00 | 2741.00 | 2405.00 |
EPS Growth | 27.55% | 33.34% | 9.44% | -6.97% | 13.97% | 13.71% |
Free Cash Flow | 234,765 | 377,171 | -107,517 | 123,911 | 44,737 | 244,268 |
Free Cash Flow Per Share | 2371.62 | 3809.81 | -1086.03 | 1251.62 | 451.93 | 2467.23 |
Dividend Per Share | - | - | 1200.000 | - | 1500.000 | 1500.000 |
Gross Margin | 38.82% | 39.17% | 35.63% | 36.89% | 38.61% | 35.42% |
Operating Margin | 27.02% | 26.39% | 24.45% | 24.81% | 25.91% | 26.03% |
Profit Margin | 23.03% | 22.25% | 19.02% | 20.44% | 22.70% | 22.07% |
Free Cash Flow Margin | 12.74% | 22.77% | -7.40% | 10.03% | 3.74% | 22.64% |
EBITDA | 656,970 | 596,367 | 501,186 | 428,822 | 413,732 | 396,552 |
EBITDA Margin | 35.64% | 36.01% | 34.50% | 34.71% | 34.62% | 36.75% |
D&A For EBITDA | 158,997 | 159,256 | 145,986 | 122,322 | 104,084 | 115,672 |
EBIT | 497,973 | 437,111 | 355,200 | 306,500 | 309,648 | 280,879 |
EBIT Margin | 27.02% | 26.39% | 24.45% | 24.81% | 25.91% | 26.03% |
Effective Tax Rate | 19.94% | 19.93% | 19.71% | 20.25% | 19.74% | 19.65% |
Revenue as Reported | 1,843,070 | 1,656,222 | 1,452,619 | 1,235,319 | 1,195,237 | 1,078,901 |