DIN Capital Investment Group JSC (HNX:PDB)
Vietnam · Delayed Price · Currency is VND 19,000
+100 (0.53%)
At close: Jun 5, 2026
HNX:PDB 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 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 442,749 | 425,715 | 307,927 | 235,110 | 281,281 | 263,034 | |
Revenue Growth (YoY) | 39.29% | 38.25% | 30.97% | -16.41% | 6.94% | 2.76% |
Cost of Revenue | 353,988 | 345,415 | 277,546 | 216,675 | 261,043 | 236,270 |
Gross Profit | 88,761 | 80,300 | 30,381 | 18,434 | 20,238 | 26,764 |
Selling, General & Admin | 18,281 | 17,166 | 11,581 | 11,884 | 16,161 | 19,801 |
Operating Expenses | 18,281 | 17,166 | 11,581 | 11,884 | 16,161 | 19,801 |
Operating Income | 70,480 | 63,134 | 18,800 | 6,551 | 4,077 | 6,963 |
Interest Expense | -48.61 | -259.81 | -1,024 | -2,595 | -2,246 | -3,174 |
Interest & Investment Income | 2,062 | 1,551 | 284.47 | 43.78 | 247.7 | 315.08 |
Other Non Operating Income (Expenses) | 52.06 | -340.6 | -2,577 | -591.91 | -511.02 | -181.76 |
EBT Excluding Unusual Items | 72,546 | 64,085 | 15,484 | 3,407 | 1,568 | 3,922 |
Gain (Loss) on Sale of Investments | 3.88 | 0.97 | 444.78 | -160.94 | - | - |
Gain (Loss) on Sale of Assets | 1,030 | 1,030 | - | 229.63 | - | - |
Pretax Income | 73,580 | 65,115 | 15,929 | 3,476 | 1,568 | 3,922 |
Income Tax Expense | 14,783 | 13,043 | 6,455 | 981.17 | 1,153 | 1,290 |
Earnings From Continuing Operations | 58,796 | 52,073 | 9,474 | 2,495 | 414.35 | 2,633 |
Minority Interest in Earnings | -40.03 | -33.77 | -28.1 | -46.65 | -32.06 | 210.69 |
Net Income | 58,756 | 52,039 | 9,445 | 2,448 | 382.29 | 2,843 |
Preferred Dividends & Other Adjustments | 4,395 | 4,163 | 1,185 | 1,001 | - | - |
Net Income to Common | 54,361 | 47,876 | 8,260 | 1,447 | 382.29 | 2,843 |
Net Income Growth | 341.43% | 450.94% | 285.79% | 540.45% | -86.56% | -43.26% |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 10 | 9 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 10 | 9 |
Shares Change (YoY) | - | - | - | -11.43% | 12.87% | -11.96% |
EPS (Basic) | 6101.16 | 5373.28 | 927.07 | 162.44 | 38.00 | 319.00 |
EPS (Diluted) | 6101.00 | 5373.00 | 927.00 | 162.00 | 38.00 | 319.00 |
EPS Growth | 348.32% | 479.61% | 472.22% | 326.32% | -88.09% | -35.56% |
Free Cash Flow | 64,503 | 67,077 | 18,041 | 19,340 | 10,753 | 8,368 |
Free Cash Flow Per Share | 7239.43 | 7528.25 | 2024.80 | 2170.64 | 1068.84 | 938.82 |
Dividend Per Share | - | - | 1500.000 | 500.000 | - | 1000.000 |
Dividend Growth | - | - | 200.00% | - | - | - |
Gross Margin | 20.05% | 18.86% | 9.87% | 7.84% | 7.20% | 10.17% |
Operating Margin | 15.92% | 14.83% | 6.11% | 2.79% | 1.45% | 2.65% |
Profit Margin | 12.28% | 11.25% | 2.68% | 0.62% | 0.14% | 1.08% |
Free Cash Flow Margin | 14.57% | 15.76% | 5.86% | 8.23% | 3.82% | 3.18% |
EBITDA | 81,356 | 74,652 | 31,503 | 20,069 | 18,638 | 22,224 |
EBITDA Margin | 18.38% | 17.54% | 10.23% | 8.54% | 6.63% | 8.45% |
D&A For EBITDA | 10,875 | 11,518 | 12,703 | 13,518 | 14,561 | 15,261 |
EBIT | 70,480 | 63,134 | 18,800 | 6,551 | 4,077 | 6,963 |
EBIT Margin | 15.92% | 14.83% | 6.11% | 2.79% | 1.45% | 2.65% |
Effective Tax Rate | 20.09% | 20.03% | 40.53% | 28.23% | 73.57% | 32.88% |
Revenue as Reported | 442,749 | 425,715 | 307,927 | 235,110 | 281,281 | 263,034 |