Hanoi Education Development and Investment JSC (HNX:EID)
Vietnam
· Delayed Price · Currency is VND 24,500
-1,400 (-5.41%)
At close: Apr 8, 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 | 2014 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '19 Dec 31, 2019 | 2014 - 2018 |
| Revenue | 1,131,644 | 1,052,676 | 1,014,221 | 778,829 | 645,487 | Upgrade
|
| Revenue Growth (YoY) | 7.50% | 3.79% | 30.22% | 20.66% | 7.71% | Upgrade
|
| Cost of Revenue | 838,614 | 762,985 | 732,415 | 562,297 | 470,780 | Upgrade
|
| Gross Profit | 293,031 | 289,691 | 281,807 | 216,533 | 174,707 | Upgrade
|
| Selling, General & Admin | 208,586 | 210,784 | 195,897 | 152,607 | 111,526 | Upgrade
|
| Operating Expenses | 208,586 | 210,784 | 195,897 | 152,607 | 111,526 | Upgrade
|
| Operating Income | 84,444 | 78,908 | 85,909 | 63,926 | 63,181 | Upgrade
|
| Interest Expense | -2,272 | -470.06 | -316.05 | -2,530 | -4,303 | Upgrade
|
| Interest & Investment Income | 19,408 | 15,023 | 8,503 | 7,098 | 3,539 | Upgrade
|
| Earnings From Equity Investments | 590.9 | 645.59 | 676.84 | 1,074 | 446.49 | Upgrade
|
| Currency Exchange Gain (Loss) | -379.34 | -5.29 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -6,258 | -4,174 | -1,598 | -3,436 | -5,855 | Upgrade
|
| EBT Excluding Unusual Items | 95,535 | 89,927 | 93,175 | 66,133 | 57,009 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3.35 | -2.79 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 468.18 | - | - | - | - | Upgrade
|
| Pretax Income | 96,006 | 89,924 | 93,175 | 66,133 | 57,009 | Upgrade
|
| Income Tax Expense | 20,322 | 18,071 | 18,450 | 16,636 | 11,692 | Upgrade
|
| Earnings From Continuing Operations | 75,684 | 71,852 | 74,725 | 49,497 | 45,316 | Upgrade
|
| Minority Interest in Earnings | -555.98 | -298.64 | -273.35 | -183.37 | -94.02 | Upgrade
|
| Net Income | 75,128 | 71,554 | 74,451 | 49,314 | 45,222 | Upgrade
|
| Preferred Dividends & Other Adjustments | 6,858 | 6,951 | - | - | - | Upgrade
|
| Net Income to Common | 68,269 | 64,602 | 74,451 | 49,314 | 45,222 | Upgrade
|
| Net Income Growth | 5.00% | -3.89% | 50.98% | 9.05% | 10.21% | Upgrade
|
| Shares Outstanding (Basic) | 15 | 15 | 17 | 17 | 15 | Upgrade
|
| Shares Outstanding (Diluted) | 15 | 15 | 17 | 17 | 15 | Upgrade
|
| Shares Change (YoY) | - | -13.89% | -0.14% | 16.53% | -0.19% | Upgrade
|
| EPS (Basic) | 4551.29 | 4306.82 | 4274.00 | 2827.00 | 3021.00 | Upgrade
|
| EPS (Diluted) | 4551.29 | 4306.82 | 4274.00 | 2827.00 | 3021.00 | Upgrade
|
| EPS Growth | 5.68% | 0.77% | 51.19% | -6.42% | 10.42% | Upgrade
|
| Free Cash Flow | 48,330 | 228,367 | 14,964 | 61,192 | 58,914 | Upgrade
|
| Free Cash Flow Per Share | 3221.97 | 15224.45 | 859.02 | 3507.97 | 3935.64 | Upgrade
|
| Dividend Per Share | - | 1400.000 | 1400.000 | - | - | Upgrade
|
| Gross Margin | 25.89% | 27.52% | 27.79% | 27.80% | 27.07% | Upgrade
|
| Operating Margin | 7.46% | 7.50% | 8.47% | 8.21% | 9.79% | Upgrade
|
| Profit Margin | 6.03% | 6.14% | 7.34% | 6.33% | 7.01% | Upgrade
|
| Free Cash Flow Margin | 4.27% | 21.69% | 1.47% | 7.86% | 9.13% | Upgrade
|
| EBITDA | 89,361 | 83,507 | 90,894 | 70,412 | 71,796 | Upgrade
|
| EBITDA Margin | 7.90% | 7.93% | 8.96% | 9.04% | 11.12% | Upgrade
|
| D&A For EBITDA | 4,916 | 4,599 | 4,985 | 6,485 | 8,615 | Upgrade
|
| EBIT | 84,444 | 78,908 | 85,909 | 63,926 | 63,181 | Upgrade
|
| EBIT Margin | 7.46% | 7.50% | 8.47% | 8.21% | 9.79% | Upgrade
|
| Effective Tax Rate | 21.17% | 20.10% | 19.80% | 25.16% | 20.51% | Upgrade
|
| Revenue as Reported | 1,131,644 | 1,052,676 | 1,014,221 | 778,829 | 645,487 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.