DIN Capital Investment Group JSC (HNX: PDB)
Vietnam
· Delayed Price · Currency is VND 10,200
0.00 (0.00%)
At close: Jan 23, 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 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 | 295,226 | 235,220 | 281,281 | 263,034 | 255,964 | 398,783 | Upgrade
|
| Revenue Growth (YoY) | 13.59% | -16.38% | 6.94% | 2.76% | -35.81% | -3.56% | Upgrade
|
| Cost of Revenue | 266,091 | 216,786 | 261,043 | 236,270 | 234,002 | 353,467 | Upgrade
|
| Gross Profit | 29,135 | 18,433 | 20,238 | 26,764 | 21,961 | 45,316 | Upgrade
|
| Selling, General & Admin | 11,722 | 11,816 | 16,161 | 19,801 | 12,605 | 15,118 | Upgrade
|
| Operating Expenses | 11,722 | 11,816 | 16,161 | 19,801 | 12,605 | 15,118 | Upgrade
|
| Operating Income | 17,413 | 6,617 | 4,077 | 6,963 | 9,357 | 30,198 | Upgrade
|
| Interest Expense | -1,331 | -2,595 | -2,246 | -3,174 | -4,560 | -5,951 | Upgrade
|
| Interest & Investment Income | 75.19 | 43.78 | 247.7 | 315.08 | 314.38 | 42.64 | Upgrade
|
| Other Non Operating Income (Expenses) | -163.22 | -541.7 | -511.02 | -181.76 | 5.81 | -194.9 | Upgrade
|
| EBT Excluding Unusual Items | 15,994 | 3,524 | 1,568 | 3,922 | 5,117 | 24,095 | Upgrade
|
| Pretax Income | 15,994 | 3,524 | 1,568 | 3,922 | 5,117 | 24,095 | Upgrade
|
| Income Tax Expense | 3,228 | 969.46 | 1,153 | 1,290 | 283.06 | 2,578 | Upgrade
|
| Earnings From Continuing Operations | 12,767 | 2,555 | 414.35 | 2,633 | 4,833 | 21,517 | Upgrade
|
| Minority Interest in Earnings | -45.83 | -47.14 | -32.06 | 210.69 | 177.83 | -64.4 | Upgrade
|
| Net Income | 12,721 | 2,508 | 382.29 | 2,843 | 5,011 | 21,453 | Upgrade
|
| Net Income to Common | 12,721 | 2,508 | 382.29 | 2,843 | 5,011 | 21,453 | Upgrade
|
| Net Income Growth | - | 556.00% | -86.56% | -43.26% | -76.64% | 18.37% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 9 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 9 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | - | 0.52% | 12.87% | -11.96% | -0.00% | -0.01% | Upgrade
|
| EPS (Basic) | 1219.20 | 248.00 | 38.00 | 319.00 | 495.00 | 2119.00 | Upgrade
|
| EPS (Diluted) | 1219.20 | 248.00 | 38.00 | 319.00 | 495.00 | 2119.00 | Upgrade
|
| EPS Growth | - | 552.63% | -88.09% | -35.56% | -76.64% | 18.38% | Upgrade
|
| Free Cash Flow | 5,983 | 18,992 | 10,753 | 8,368 | 39,241 | 11,112 | Upgrade
|
| Free Cash Flow Per Share | 573.38 | 1878.16 | 1068.84 | 938.82 | 3876.13 | 1097.54 | Upgrade
|
| Dividend Per Share | 500.000 | 500.000 | - | 1000.000 | - | - | Upgrade
|
| Gross Margin | 9.87% | 7.84% | 7.20% | 10.18% | 8.58% | 11.36% | Upgrade
|
| Operating Margin | 5.90% | 2.81% | 1.45% | 2.65% | 3.66% | 7.57% | Upgrade
|
| Profit Margin | 4.31% | 1.07% | 0.14% | 1.08% | 1.96% | 5.38% | Upgrade
|
| Free Cash Flow Margin | 2.03% | 8.07% | 3.82% | 3.18% | 15.33% | 2.79% | Upgrade
|
| EBITDA | 30,121 | 19,999 | 18,638 | 22,224 | 25,294 | 46,218 | Upgrade
|
| EBITDA Margin | 10.20% | 8.50% | 6.63% | 8.45% | 9.88% | 11.59% | Upgrade
|
| D&A For EBITDA | 12,708 | 13,382 | 14,561 | 15,261 | 15,938 | 16,020 | Upgrade
|
| EBIT | 17,413 | 6,617 | 4,077 | 6,963 | 9,357 | 30,198 | Upgrade
|
| EBIT Margin | 5.90% | 2.81% | 1.45% | 2.65% | 3.66% | 7.57% | Upgrade
|
| Effective Tax Rate | 20.18% | 27.51% | 73.57% | 32.88% | 5.53% | 10.70% | Upgrade
|
| Revenue as Reported | 295,226 | 235,220 | 281,281 | 263,034 | 255,964 | 398,783 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.