Hai Phong Electrical Mechanical JSC (HNX:DHP)
Vietnam · Delayed Price · Currency is VND 11,000
+700 (6.80%)
At close: Oct 12, 2026
HNX:DHP 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 | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 234,921 | 229,793 | 237,782 | 228,930 | 263,224 | 261,825 | |
Revenue Growth | 3.72% | -3.36% | 3.87% | -13.03% | 0.53% | -1.76% |
Cost of Revenue | 203,196 | 197,312 | 202,717 | 192,120 | 224,221 | 226,744 |
Gross Profit | 31,725 | 32,481 | 35,066 | 36,810 | 39,003 | 35,081 |
Selling, General & Admin | 18,916 | 17,835 | 18,438 | 19,504 | 21,113 | 18,780 |
Operating Expenses | 18,916 | 17,835 | 18,438 | 19,504 | 21,113 | 18,780 |
Operating Income | 12,809 | 14,646 | 16,628 | 17,307 | 17,890 | 16,301 |
Interest Expense | -417.63 | -188.47 | -162.3 | -1,760 | -683.36 | -238.97 |
Interest & Investment Income | 3,772 | 2,565 | 2,068 | 2,467 | 2,878 | 2,224 |
Currency Exchange Gain (Loss) | -11.66 | -11.66 | -14.69 | -5.27 | - | - |
Other Non Operating Income (Expenses) | -1,012 | -899.64 | -2,364 | -2,313 | -2,819 | -2,966 |
EBT Excluding Unusual Items | 15,139 | 16,112 | 16,155 | 15,696 | 17,266 | 15,320 |
Gain (Loss) on Sale of Assets | 10 | 10 | 50.7 | - | - | - |
Pretax Income | 15,149 | 16,122 | 16,206 | 15,696 | 17,266 | 15,320 |
Income Tax Expense | 2,800 | 2,994 | 3,001 | 2,939 | 3,373 | 2,944 |
Net Income | 12,349 | 13,127 | 13,205 | 12,757 | 13,893 | 12,376 |
Preferred Dividends & Other Adjustments | - | - | 528.19 | 510.27 | - | - |
Net Income to Common | 12,349 | 13,127 | 12,677 | 12,246 | 13,893 | 12,376 |
Net Income Growth | -0.55% | 3.56% | 3.51% | -11.85% | 12.26% | 4.87% |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 1300.97 | 1382.95 | 1335.47 | 1290.15 | 1463.60 | 1303.78 |
EPS (Diluted) | 1300.97 | 1382.95 | 1335.47 | 1290.15 | 1463.60 | 1303.78 |
EPS Growth | -0.55% | 3.56% | 3.51% | -11.85% | 12.26% | 4.87% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 19,247 | 4,581 | 21,768 | 4,927 | 10,602 | 3,119 |
Free Cash Flow Per Share | 2027.69 | 482.63 | 2293.28 | 519.03 | 1116.94 | 328.59 |
Dividend Per Share | - | - | 1000.000 | 1000.000 | 1000.000 | - |
Dividend Growth | - | - | 0% | 0% | - | - |
Gross Margin | 13.50% | 14.13% | 14.75% | 16.08% | 14.82% | 13.40% |
Operating Margin | 5.45% | 6.37% | 6.99% | 7.56% | 6.80% | 6.23% |
Profit Margin | 5.26% | 5.71% | 5.33% | 5.35% | 5.28% | 4.73% |
Free Cash Flow Margin | 8.19% | 1.99% | 9.16% | 2.15% | 4.03% | 1.19% |
EBITDA | 17,966 | 19,884 | 22,258 | 22,881 | - | - |
EBITDA Margin | 7.65% | 8.65% | 9.36% | 9.99% | - | - |
D&A For EBITDA | 5,157 | 5,238 | 5,629 | 5,575 | - | - |
EBIT | 12,809 | 14,646 | 16,628 | 17,307 | 17,890 | 16,301 |
EBIT Margin | 5.45% | 6.37% | 6.99% | 7.56% | 6.80% | 6.23% |
Effective Tax Rate | 18.48% | 18.57% | 18.52% | 18.73% | 19.54% | 19.22% |
Revenue as Reported | 234,921 | 229,793 | 237,782 | 228,930 | 263,224 | 261,825 |