IDICO Corporation - JSC (HNX:IDC)
Vietnam · Delayed Price · Currency is VND 33,600
+900 (2.75%)
At close: Aug 7, 2026
IDICO Corporation - 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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Other Revenue | 8,788,350 | 8,588,208 | 8,848,294 | 7,238,506 | 7,361,930 | 4,229,903 |
| 8,788,350 | 8,588,208 | 8,848,294 | 7,238,506 | 7,361,930 | 4,229,903 | |
Revenue Growth (YoY | 12.84% | -2.94% | 22.24% | -1.68% | 74.05% | -21.37% |
Property Expenses | 5,585,639 | 5,528,144 | 5,509,151 | 4,813,900 | 4,425,566 | 3,563,802 |
Selling, General & Administrative | 370,104 | 396,140 | 397,783 | 362,355 | 333,828 | 260,282 |
Total Operating Expenses | 5,955,743 | 5,924,283 | 5,906,934 | 5,176,255 | 4,759,395 | 3,824,084 |
Operating Income | 2,832,606 | 2,663,925 | 2,941,360 | 2,062,251 | 2,602,536 | 405,819 |
Interest Expense | -192,965 | -142,472 | -130,328 | -184,926 | -178,770 | -173,228 |
Interest & Investment Income | 453,901 | 309,039 | 160,148 | 213,934 | 147,456 | 113,136 |
Currency Exchange Gain (Loss) | 27.53 | 65.17 | 296 | 127.61 | -345.96 | -210.36 |
Other Non-Operating Income | 17,658 | 23,460 | 11,135 | 1,989 | -26,672 | 32,682 |
EBT Excluding Unusual Items | 3,111,228 | 2,854,018 | 2,982,612 | 2,093,376 | 2,544,204 | 378,199 |
Gain (Loss) on Sale of Investments | 18,896 | 15,549 | 6,874 | 3,706 | -6,053 | 371,207 |
Gain (Loss) on Sale of Assets | 821.18 | 821.18 | 3,781 | 9,013 | 8,293 | 6,763 |
Total Insurance Settlements | - | - | - | - | 103,405 | - |
Other Unusual Items | - | 47,358 | - | -49,318 | -32,230 | - |
Pretax Income | 3,130,945 | 2,917,745 | 2,993,266 | 2,056,777 | 2,617,618 | 756,169 |
Income Tax Expense | 608,571 | 563,664 | 600,913 | 400,732 | 562,927 | 178,142 |
Earnings From Continuing Operations | 2,522,374 | 2,354,081 | 2,392,354 | 1,656,045 | 2,054,691 | 578,027 |
Minority Interest in Earnings | -351,028 | -422,290 | -396,298 | -262,398 | -287,184 | -123,719 |
Net Income | 2,171,346 | 1,931,791 | 1,996,055 | 1,393,647 | 1,767,507 | 454,308 |
Preferred Dividends & Other Adjustments | -4,003 | - | 13,153 | 22,709 | 29,103 | 6,770 |
Net Income to Common | 2,175,349 | 1,931,791 | 1,982,902 | 1,370,938 | 1,738,404 | 447,538 |
Net Income Growth | 44.83% | -2.58% | 44.64% | -21.14% | 288.44% | -48.44% |
Basic Shares Outstanding | 417 | 417 | 417 | 417 | 399 | 417 |
Diluted Shares Outstanding | 417 | 417 | 417 | 417 | 399 | 417 |
Shares Change | -0.16% | - | - | 4.64% | -4.43% | - |
EPS (Basic) | 5211.06 | 4627.61 | 4750.05 | 3284.08 | 4357.53 | 1072.08 |
EPS (Diluted) | 5210.27 | 4627.27 | 4750.00 | 3283.79 | 4357.53 | 1072.08 |
EPS Growth | 45.04% | -2.58% | 44.65% | -24.64% | 306.46% | -48.44% |
Additional Metrics
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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Dividend Per Share | - | - | 2766.798 | 2766.798 | 3162.055 | 2155.947 |
Dividend Growth | - | - | 0% | -12.50% | 46.67% | - |
Operating Margin | 32.23% | 31.02% | 33.24% | 28.49% | 35.35% | 9.59% |
Profit Margin | 24.75% | 22.49% | 22.41% | 18.94% | 23.61% | 10.58% |
EBITDA | 3,822,413 | 3,650,099 | 4,294,021 | 2,966,572 | 3,635,801 | 794,409 |
EBITDA Margin | 43.49% | 42.50% | 48.53% | 40.98% | 49.39% | 18.78% |
D&A For Ebitda | 989,807 | 986,174 | 1,352,662 | 904,320 | 1,033,265 | 388,590 |
EBIT | 2,832,606 | 2,663,925 | 2,941,360 | 2,062,251 | 2,602,536 | 405,819 |
EBIT Margin | 32.23% | 31.02% | 33.24% | 28.49% | 35.35% | 9.59% |
Effective Tax Rate | 19.44% | 19.32% | 20.08% | 19.48% | 21.50% | 23.56% |
Revenue as Reported | 8,787,482 | 8,588,150 | 8,846,411 | 7,237,032 | 7,485,390 | 4,301,236 |