DIN Capital Investment Group JSC (HNX:PDB)
Vietnam · Delayed Price · Currency is VND 24,700
-300 (-1.20%)
At close: Dec 3, 2025
HNX:PDB Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 404,191 | 307,927 | 235,110 | 281,281 | 263,034 | 255,964 | Upgrade | |
Revenue Growth (YoY) | 36.16% | 30.97% | -16.41% | 6.94% | 2.76% | -35.81% | Upgrade |
Cost of Revenue | 334,659 | 277,546 | 216,675 | 261,043 | 236,270 | 234,002 | Upgrade |
Gross Profit | 69,532 | 30,381 | 18,434 | 20,238 | 26,764 | 21,961 | Upgrade |
Selling, General & Admin | 13,881 | 11,581 | 11,884 | 16,161 | 19,801 | 12,605 | Upgrade |
Operating Expenses | 13,881 | 11,581 | 11,884 | 16,161 | 19,801 | 12,605 | Upgrade |
Operating Income | 55,651 | 18,800 | 6,551 | 4,077 | 6,963 | 9,357 | Upgrade |
Interest Expense | -554.83 | -1,024 | -2,595 | -2,246 | -3,174 | -4,560 | Upgrade |
Interest & Investment Income | 844.62 | 284.47 | 43.78 | 247.7 | 315.08 | 314.38 | Upgrade |
Other Non Operating Income (Expenses) | -2,405 | -2,577 | -591.91 | -511.02 | -181.76 | 5.81 | Upgrade |
EBT Excluding Unusual Items | 53,536 | 15,484 | 3,407 | 1,568 | 3,922 | 5,117 | Upgrade |
Gain (Loss) on Sale of Investments | 1.06 | 444.78 | -160.94 | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | 79.44 | - | 229.63 | - | - | - | Upgrade |
Pretax Income | 53,616 | 15,929 | 3,476 | 1,568 | 3,922 | 5,117 | Upgrade |
Income Tax Expense | 13,966 | 6,455 | 981.17 | 1,153 | 1,290 | 283.06 | Upgrade |
Earnings From Continuing Operations | 39,650 | 9,474 | 2,495 | 414.35 | 2,633 | 4,833 | Upgrade |
Minority Interest in Earnings | -37.82 | -28.1 | -46.65 | -32.06 | 210.69 | 177.83 | Upgrade |
Net Income | 39,613 | 9,445 | 2,448 | 382.29 | 2,843 | 5,011 | Upgrade |
Preferred Dividends & Other Adjustments | 3,364 | 1,415 | 1,001 | - | - | - | Upgrade |
Net Income to Common | 36,249 | 8,030 | 1,447 | 382.29 | 2,843 | 5,011 | Upgrade |
Net Income Growth | 212.49% | 285.79% | 540.45% | -86.56% | -43.26% | -76.64% | Upgrade |
Shares Outstanding (Basic) | 9 | 9 | 9 | 10 | 9 | 10 | Upgrade |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 10 | 9 | 10 | Upgrade |
Shares Change (YoY) | 12.01% | - | -11.43% | 12.87% | -11.96% | -0.00% | Upgrade |
EPS (Basic) | 4068.34 | 901.29 | 162.44 | 38.00 | 319.00 | 495.00 | Upgrade |
EPS (Diluted) | 4068.00 | 901.00 | 162.00 | 38.00 | 319.00 | 495.00 | Upgrade |
EPS Growth | 214.84% | 456.17% | 326.32% | -88.09% | -35.56% | -76.64% | Upgrade |
Free Cash Flow | 82,167 | 18,041 | 19,340 | 10,753 | 8,368 | 39,241 | Upgrade |
Free Cash Flow Per Share | 9221.85 | 2024.80 | 2170.64 | 1068.84 | 938.82 | 3876.13 | Upgrade |
Dividend Per Share | 1500.000 | 1500.000 | 500.000 | - | 1000.000 | - | Upgrade |
Dividend Growth | 200.00% | 200.00% | - | - | - | - | Upgrade |
Gross Margin | 17.20% | 9.87% | 7.84% | 7.20% | 10.17% | 8.58% | Upgrade |
Operating Margin | 13.77% | 6.11% | 2.79% | 1.45% | 2.65% | 3.65% | Upgrade |
Profit Margin | 8.97% | 2.61% | 0.62% | 0.14% | 1.08% | 1.96% | Upgrade |
Free Cash Flow Margin | 20.33% | 5.86% | 8.23% | 3.82% | 3.18% | 15.33% | Upgrade |
EBITDA | 67,763 | 31,503 | 20,069 | 18,638 | 22,224 | 25,294 | Upgrade |
EBITDA Margin | 16.77% | 10.23% | 8.54% | 6.63% | 8.45% | 9.88% | Upgrade |
D&A For EBITDA | 12,112 | 12,703 | 13,518 | 14,561 | 15,261 | 15,938 | Upgrade |
EBIT | 55,651 | 18,800 | 6,551 | 4,077 | 6,963 | 9,357 | Upgrade |
EBIT Margin | 13.77% | 6.11% | 2.79% | 1.45% | 2.65% | 3.65% | Upgrade |
Effective Tax Rate | 26.05% | 40.53% | 28.23% | 73.57% | 32.88% | 5.53% | Upgrade |
Revenue as Reported | 404,191 | 307,927 | 235,110 | 281,281 | 263,034 | 255,964 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.