Hanoi Education Development and Investment JSC (HNX: EID)
Vietnam
· Delayed Price · Currency is VND
27,200
+200 (0.74%)
At close: Jan 24, 2025
HNX: EID Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
Revenue | 1,153,784 | 1,058,618 | 1,014,221 | 778,829 | 666,297 | 645,487 | Upgrade
|
Revenue Growth (YoY) | 6.00% | 4.38% | 30.22% | 16.89% | 3.22% | 7.71% | Upgrade
|
Cost of Revenue | 860,365 | 767,397 | 732,415 | 562,297 | 484,669 | 470,780 | Upgrade
|
Gross Profit | 293,418 | 291,221 | 281,807 | 216,533 | 181,628 | 174,707 | Upgrade
|
Selling, General & Admin | 207,921 | 210,759 | 195,897 | 152,607 | 118,315 | 111,526 | Upgrade
|
Operating Expenses | 207,921 | 210,759 | 195,897 | 152,607 | 118,315 | 111,526 | Upgrade
|
Operating Income | 85,498 | 80,462 | 85,909 | 63,926 | 63,313 | 63,181 | Upgrade
|
Interest Expense | -2,190 | -470.06 | -316.05 | -2,530 | -4,094 | -4,303 | Upgrade
|
Interest & Investment Income | 22,253 | 15,047 | 8,503 | 7,098 | - | 3,539 | Upgrade
|
Earnings From Equity Investments | 939.03 | 645.59 | 676.84 | 1,074 | 800.13 | 446.49 | Upgrade
|
Other Non Operating Income (Expenses) | -8,297 | -4,203 | -1,598 | -3,436 | 2,825 | -5,855 | Upgrade
|
EBT Excluding Unusual Items | 98,203 | 91,481 | 93,175 | 66,133 | 62,844 | 57,009 | Upgrade
|
Pretax Income | 98,203 | 91,481 | 93,175 | 66,133 | 62,844 | 57,009 | Upgrade
|
Income Tax Expense | 20,466 | 18,358 | 18,450 | 16,636 | 12,980 | 11,692 | Upgrade
|
Earnings From Continuing Operations | 77,738 | 73,122 | 74,725 | 49,497 | 49,864 | 45,316 | Upgrade
|
Minority Interest in Earnings | -133.35 | -312 | -273.35 | -183.37 | -103.14 | -94.02 | Upgrade
|
Net Income | 77,604 | 72,810 | 74,451 | 49,314 | 49,760 | 45,222 | Upgrade
|
Net Income to Common | 77,604 | 72,810 | 74,451 | 49,314 | 49,760 | 45,222 | Upgrade
|
Net Income Growth | 0.57% | -2.20% | 50.98% | -0.90% | 10.04% | 10.21% | Upgrade
|
Shares Outstanding (Basic) | 13 | 13 | 17 | 17 | 17 | 15 | Upgrade
|
Shares Outstanding (Diluted) | 13 | 13 | 17 | 17 | 17 | 15 | Upgrade
|
Shares Change (YoY) | -24.68% | -24.67% | -0.14% | 2.26% | 13.96% | -0.19% | Upgrade
|
EPS (Basic) | 5914.85 | 5549.00 | 4274.00 | 2827.00 | 2917.00 | 3021.00 | Upgrade
|
EPS (Diluted) | 5914.85 | 5549.00 | 4274.00 | 2827.00 | 2917.00 | 3021.00 | Upgrade
|
EPS Growth | 33.52% | 29.83% | 51.19% | -3.09% | -3.44% | 10.42% | Upgrade
|
Free Cash Flow | 16,189 | 228,367 | 14,964 | 61,192 | 118,180 | 58,914 | Upgrade
|
Free Cash Flow Per Share | 1233.87 | 17404.23 | 859.02 | 3507.97 | 6927.78 | 3935.64 | Upgrade
|
Dividend Per Share | - | - | 1400.000 | - | - | - | Upgrade
|
Gross Margin | 25.43% | 27.51% | 27.79% | 27.80% | 27.26% | 27.07% | Upgrade
|
Operating Margin | 7.41% | 7.60% | 8.47% | 8.21% | 9.50% | 9.79% | Upgrade
|
Profit Margin | 6.73% | 6.88% | 7.34% | 6.33% | 7.47% | 7.01% | Upgrade
|
Free Cash Flow Margin | 1.40% | 21.57% | 1.48% | 7.86% | 17.74% | 9.13% | Upgrade
|
EBITDA | 90,283 | 85,061 | 90,894 | 70,412 | 70,745 | 71,796 | Upgrade
|
EBITDA Margin | 7.82% | 8.04% | 8.96% | 9.04% | 10.62% | 11.12% | Upgrade
|
D&A For EBITDA | 4,785 | 4,599 | 4,985 | 6,485 | 7,432 | 8,615 | Upgrade
|
EBIT | 85,498 | 80,462 | 85,909 | 63,926 | 63,313 | 63,181 | Upgrade
|
EBIT Margin | 7.41% | 7.60% | 8.47% | 8.21% | 9.50% | 9.79% | Upgrade
|
Effective Tax Rate | 20.84% | 20.07% | 19.80% | 25.16% | 20.66% | 20.51% | Upgrade
|
Revenue as Reported | 1,153,784 | 1,058,618 | 1,014,221 | 778,829 | 666,297 | 645,487 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.