Vinh Phuc Infrastructure Development JSC (HNX:IDV)
Vietnam · Delayed Price · Currency is VND 21,700
+100 (0.46%)
At close: Nov 3, 2026
HNX:IDV Income Statement
Financials in millions VND. Fiscal year is October - September.
Millions VND. Fiscal year is Oct - Sep.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Sep '25 Sep 30, 2025 | Oct '24 Oct 1, 2024 | Oct '23 Oct 1, 2023 | Oct '22 Oct 1, 2022 |
| 184,909 | 177,648 | 130,940 | 184,345 | 111,889 | |
Revenue Growth | 4.09% | 35.67% | -28.97% | 64.76% | -7.47% |
Cost of Revenue | 44,821 | 55,870 | 44,672 | 87,904 | 35,965 |
Gross Profit | 140,088 | 121,778 | 86,268 | 96,441 | 75,924 |
Selling, General & Admin | 23,833 | 23,612 | 24,222 | 24,168 | 20,673 |
Operating Expenses | 23,833 | 23,612 | 24,222 | 24,168 | 20,673 |
Operating Income | 116,255 | 98,167 | 62,046 | 72,272 | 55,252 |
Interest Expense | -882.66 | -916.71 | -1,068 | -1,326 | -713.19 |
Interest & Investment Income | - | 38,928 | 32,796 | 55,672 | 34,166 |
Earnings From Equity Investments | -0.92 | 19,222 | 38,926 | 54,874 | 28,014 |
Currency Exchange Gain (Loss) | - | 0.71 | -34.71 | -0.34 | - |
Other Non Operating Income (Expenses) | 55,221 | 3,384 | 18,883 | 2,229 | 861.53 |
EBT Excluding Unusual Items | 170,593 | 158,785 | 151,549 | 183,721 | 117,580 |
Gain (Loss) on Sale of Investments | - | -1,795 | 2,164 | 310.11 | 46,746 |
Gain (Loss) on Sale of Assets | - | - | - | -3,384 | -930.24 |
Other Unusual Items | - | -437.83 | -117.14 | -90.03 | -1,843 |
Pretax Income | 170,593 | 156,552 | 153,596 | 180,558 | 161,553 |
Income Tax Expense | 28,140 | 26,421 | 19,437 | 22,863 | 21,148 |
Earnings From Continuing Operations | 142,453 | 130,131 | 134,159 | 157,695 | 140,405 |
Minority Interest in Earnings | -58.88 | -54.77 | -645.62 | 144.52 | 193.13 |
Net Income | 142,394 | 130,076 | 133,513 | 157,839 | 140,598 |
Preferred Dividends & Other Adjustments | - | 9,109 | 9,346 | 11,049 | 8,855 |
Net Income to Common | 142,394 | 120,967 | 124,168 | 146,791 | 131,743 |
Net Income Growth | 17.71% | -2.58% | -15.41% | 11.42% | -8.91% |
Shares Outstanding (Basic) | 47 | 47 | 47 | 47 | 42 |
Shares Outstanding (Diluted) | 47 | 47 | 47 | 47 | 42 |
Shares Change | -0.04% | - | -0.00% | 12.28% | 10.24% |
EPS (Basic) | 3004.00 | 2550.85 | 2618.34 | 3095.34 | 3119.14 |
EPS (Diluted) | 3004.00 | 2550.85 | 2618.34 | 3095.34 | 3119.14 |
EPS Growth | 17.77% | -2.58% | -15.41% | -0.76% | -17.37% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Sep '25 Sep 30, 2025 | Oct '24 Oct 1, 2024 | Oct '23 Oct 1, 2023 | Oct '22 Oct 1, 2022 |
Free Cash Flow | 47,281 | -68,974 | -161,547 | 28,496 | -330,023 |
Free Cash Flow Per Share | 997.45 | -1454.46 | -3406.57 | 600.90 | -7813.60 |
Dividend Per Share | - | 869.565 | - | 986.274 | 273.965 |
Dividend Growth | - | - | - | 260.00% | -60.00% |
Gross Margin | 75.76% | 68.55% | 65.88% | 52.31% | 67.86% |
Operating Margin | 62.87% | 55.26% | 47.38% | 39.20% | 49.38% |
Profit Margin | 77.01% | 68.09% | 94.83% | 79.63% | 117.74% |
Free Cash Flow Margin | 25.57% | -38.83% | -123.38% | 15.46% | -294.96% |
EBITDA | 136,563 | 116,689 | 79,757 | 88,630 | 66,777 |
EBITDA Margin | 73.85% | 65.69% | 60.91% | 48.08% | 59.68% |
D&A For EBITDA | 20,308 | 18,522 | 17,711 | 16,358 | 11,526 |
EBIT | 116,255 | 98,167 | 62,046 | 72,272 | 55,252 |
EBIT Margin | 62.87% | 55.26% | 47.38% | 39.20% | 49.38% |
Effective Tax Rate | 16.50% | 16.88% | 12.65% | 12.66% | 13.09% |
Revenue as Reported | 184,909 | 177,648 | 130,940 | 184,345 | 111,889 |