Construction and Investment Stock Company No 18 (HNX:L18)
Vietnam · Delayed Price · Currency is VND 14,200
+200 (1.43%)
At close: Sep 18, 2026
HNX:L18 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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
| 5,644,744 | 4,825,799 | 4,924,717 | 3,081,916 | 2,212,197 | 2,860,008 | |
Revenue Growth | 28.90% | -2.01% | 59.79% | 39.31% | -22.65% | 43.48% |
Cost of Revenue | 5,211,835 | 4,418,996 | 4,294,577 | 2,877,130 | 2,080,293 | 2,705,713 |
Gross Profit | 432,908 | 406,803 | 630,140 | 204,786 | 131,904 | 154,295 |
Selling, General & Admin | 118,542 | 110,083 | 230,917 | 124,063 | 67,385 | 94,114 |
Operating Expenses | 118,542 | 110,083 | 230,917 | 124,063 | 67,385 | 94,114 |
Operating Income | 314,366 | 296,720 | 399,223 | 80,723 | 64,519 | 60,181 |
Interest Expense | -110,828 | -87,841 | -107,439 | -59,888 | -36,076 | -25,799 |
Interest & Investment Income | 9,942 | 7,090 | 4,318 | 6,223 | 3,473 | 3,166 |
Earnings From Equity Investments | 419.58 | 120.53 | 803.54 | 733.12 | 359.75 | 497.95 |
Currency Exchange Gain (Loss) | - | - | 9.56 | - | - | - |
Other Non Operating Income (Expenses) | 36,207 | 15,274 | 22,353 | 45,199 | 23,534 | 22,730 |
EBT Excluding Unusual Items | 250,106 | 231,363 | 319,269 | 72,991 | 55,809 | 60,776 |
Gain (Loss) on Sale of Investments | 205.32 | -971.38 | -11,786 | - | - | -70.73 |
Gain (Loss) on Sale of Assets | 157.69 | 596.95 | 298.29 | 63.14 | 39.81 | 227.27 |
Pretax Income | 248,969 | 230,989 | 307,782 | 73,054 | 55,849 | 60,933 |
Income Tax Expense | 40,960 | 45,069 | 82,939 | 15,753 | 11,846 | 12,847 |
Earnings From Continuing Operations | 208,009 | 185,920 | 224,843 | 57,301 | 44,003 | 48,086 |
Minority Interest in Earnings | -21,414 | -19,133 | -20,864 | -15,239 | -13,368 | -13,141 |
Net Income | 186,596 | 166,787 | 203,979 | 42,062 | 30,635 | 34,945 |
Preferred Dividends & Other Adjustments | -5,000 | - | 5,000 | 2,432 | - | 1,322 |
Net Income to Common | 191,596 | 166,787 | 198,979 | 39,630 | 30,635 | 33,623 |
Net Income Growth | -6.58% | -16.18% | 402.09% | 29.36% | -8.88% | 178.34% |
Shares Outstanding (Basic) | 57 | 57 | 57 | 57 | 57 | 52 |
Shares Outstanding (Diluted) | 57 | 57 | 57 | 57 | 57 | 52 |
Shares Change | 0.17% | 0.28% | - | - | 9.14% | 51.92% |
EPS (Basic) | 3343.66 | 2909.11 | 3480.19 | 693.14 | 535.82 | 641.85 |
EPS (Diluted) | 3343.66 | 2909.11 | 3480.19 | 693.14 | 535.82 | 641.85 |
EPS Growth | -6.73% | -16.41% | 402.09% | 29.36% | -16.52% | 83.22% |
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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -311,237 | -90,760 | 89,367 | -195,690 | -281,102 | -559,727 |
Free Cash Flow Per Share | -5431.61 | -1583.04 | 1563.05 | -3422.66 | -4916.53 | -10685.06 |
Dividend Per Share | - | - | - | 666.667 | 466.667 | - |
Dividend Growth | - | - | - | 42.86% | - | - |
Gross Margin | 7.67% | 8.43% | 12.80% | 6.64% | 5.96% | 5.39% |
Operating Margin | 5.57% | 6.15% | 8.11% | 2.62% | 2.92% | 2.10% |
Profit Margin | 3.39% | 3.46% | 4.04% | 1.29% | 1.39% | 1.18% |
Free Cash Flow Margin | -5.51% | -1.88% | 1.81% | -6.35% | -12.71% | -19.57% |
EBITDA | 358,824 | 338,543 | 438,491 | 121,285 | 107,521 | 107,374 |
EBITDA Margin | 6.36% | 7.02% | 8.90% | 3.94% | 4.86% | 3.75% |
D&A For EBITDA | 44,458 | 41,823 | 39,268 | 40,562 | 43,002 | 47,193 |
EBIT | 314,366 | 296,720 | 399,223 | 80,723 | 64,519 | 60,181 |
EBIT Margin | 5.57% | 6.15% | 8.11% | 2.62% | 2.92% | 2.10% |
Effective Tax Rate | 16.45% | 19.51% | 26.95% | 21.56% | 21.21% | 21.08% |
Revenue as Reported | 5,644,744 | 4,825,799 | 4,924,717 | 3,081,916 | 2,212,197 | 2,860,008 |