Hanoi Education Development and Investment JSC (HNX:EID)
Vietnam
· Delayed Price · Currency is VND 28,300
0.00 (0.00%)
At close: Feb 25, 2025
HNX:EID Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,131,861 | 1,058,618 | 1,014,221 | 778,829 | 645,487 | Upgrade
|
| Revenue Growth (YoY) | 6.92% | 4.38% | 30.22% | 20.66% | 7.71% | Upgrade
|
| Cost of Revenue | 838,619 | 767,397 | 732,415 | 562,297 | 470,780 | Upgrade
|
| Gross Profit | 293,243 | 291,221 | 281,807 | 216,533 | 174,707 | Upgrade
|
| Selling, General & Admin | 209,287 | 210,759 | 195,897 | 152,607 | 111,526 | Upgrade
|
| Operating Expenses | 209,287 | 210,759 | 195,897 | 152,607 | 111,526 | Upgrade
|
| Operating Income | 83,956 | 80,462 | 85,909 | 63,926 | 63,181 | Upgrade
|
| Interest Expense | -2,272 | -470.06 | -316.05 | -2,530 | -4,303 | Upgrade
|
| Interest & Investment Income | 19,703 | 15,047 | 8,503 | 7,098 | 3,539 | Upgrade
|
| Earnings From Equity Investments | 625.24 | 645.59 | 676.84 | 1,074 | 446.49 | Upgrade
|
| Other Non Operating Income (Expenses) | -6,460 | -4,203 | -1,598 | -3,436 | -5,855 | Upgrade
|
| EBT Excluding Unusual Items | 95,552 | 91,481 | 93,175 | 66,133 | 57,009 | Upgrade
|
| Pretax Income | 95,552 | 91,481 | 93,175 | 66,133 | 57,009 | Upgrade
|
| Income Tax Expense | 19,800 | 18,358 | 18,450 | 16,636 | 11,692 | Upgrade
|
| Earnings From Continuing Operations | 75,752 | 73,122 | 74,725 | 49,497 | 45,316 | Upgrade
|
| Minority Interest in Earnings | -566.53 | -312 | -273.35 | -183.37 | -94.02 | Upgrade
|
| Net Income | 75,186 | 72,810 | 74,451 | 49,314 | 45,222 | Upgrade
|
| Net Income to Common | 75,186 | 72,810 | 74,451 | 49,314 | 45,222 | Upgrade
|
| Net Income Growth | 3.26% | -2.20% | 50.98% | 9.05% | 10.21% | Upgrade
|
| Shares Outstanding (Basic) | 15 | 13 | 17 | 17 | 15 | Upgrade
|
| Shares Outstanding (Diluted) | 15 | 13 | 17 | 17 | 15 | Upgrade
|
| Shares Change (YoY) | 14.33% | -24.67% | -0.14% | 16.53% | -0.19% | Upgrade
|
| EPS (Basic) | 5012.00 | 5549.00 | 4274.00 | 2827.00 | 3021.00 | Upgrade
|
| EPS (Diluted) | 5012.00 | 5549.00 | 4274.00 | 2827.00 | 3021.00 | Upgrade
|
| EPS Growth | -9.68% | 29.83% | 51.19% | -6.42% | 10.42% | Upgrade
|
| Free Cash Flow | 48,327 | 228,367 | 14,964 | 61,192 | 58,914 | Upgrade
|
| Free Cash Flow Per Share | 3221.58 | 17404.23 | 859.02 | 3507.97 | 3935.64 | Upgrade
|
| Dividend Per Share | - | - | 1400.000 | - | - | Upgrade
|
| Gross Margin | 25.91% | 27.51% | 27.79% | 27.80% | 27.07% | Upgrade
|
| Operating Margin | 7.42% | 7.60% | 8.47% | 8.21% | 9.79% | Upgrade
|
| Profit Margin | 6.64% | 6.88% | 7.34% | 6.33% | 7.01% | Upgrade
|
| Free Cash Flow Margin | 4.27% | 21.57% | 1.48% | 7.86% | 9.13% | Upgrade
|
| EBITDA | 88,872 | 85,061 | 90,894 | 70,412 | 71,796 | Upgrade
|
| EBITDA Margin | 7.85% | 8.04% | 8.96% | 9.04% | 11.12% | Upgrade
|
| D&A For EBITDA | 4,916 | 4,599 | 4,985 | 6,485 | 8,615 | Upgrade
|
| EBIT | 83,956 | 80,462 | 85,909 | 63,926 | 63,181 | Upgrade
|
| EBIT Margin | 7.42% | 7.60% | 8.47% | 8.21% | 9.79% | Upgrade
|
| Effective Tax Rate | 20.72% | 20.07% | 19.80% | 25.16% | 20.51% | Upgrade
|
| Revenue as Reported | 1,131,861 | 1,058,618 | 1,014,221 | 778,829 | 645,487 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.