Dong Nai Paint Corporation (HNX:SDN)
Vietnam · Delayed Price · Currency is VND 15,800
+1,400 (9.72%)
At close: Oct 27, 2026
Dong Nai Paint 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 | Sep '26 Sep 30, 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 |
| 121,723 | 112,317 | 119,648 | 110,535 | 128,757 | 119,252 | |
Revenue Growth | 4.24% | -6.13% | 8.24% | -14.15% | 7.97% | -17.11% |
Cost of Revenue | 93,918 | 81,496 | 84,727 | 80,013 | 91,148 | 84,329 |
Gross Profit | 27,805 | 30,821 | 34,921 | 30,522 | 37,609 | 34,923 |
Selling, General & Admin | 20,613 | 19,847 | 22,769 | 18,622 | 24,293 | 19,385 |
Operating Expenses | 20,613 | 19,847 | 22,769 | 18,622 | 24,293 | 19,385 |
Operating Income | 7,192 | 10,974 | 12,152 | 11,901 | 13,316 | 15,538 |
Interest Expense | -943.25 | -1,019 | -1,055 | -1,386 | -766.26 | - |
Interest & Investment Income | 6.13 | 6.62 | 33.39 | 24.08 | 8,557 | 600.72 |
Currency Exchange Gain (Loss) | -0.72 | -35.46 | -30.14 | -6.94 | - | - |
Other Non Operating Income (Expenses) | -3,022 | -910.61 | 159.41 | 9.1 | -1,378 | -917.56 |
EBT Excluding Unusual Items | 3,232 | 9,015 | 11,260 | 10,541 | 19,729 | 15,221 |
Gain (Loss) on Sale of Investments | - | -13.87 | -103.95 | 10,209 | - | - |
Pretax Income | 7,967 | 9,001 | 11,156 | 20,750 | 19,729 | 15,221 |
Income Tax Expense | 2,168 | 2,314 | 2,306 | 4,281 | 4,061 | 2,193 |
Net Income | 5,799 | 6,687 | 8,850 | 16,469 | 15,667 | 13,028 |
Preferred Dividends & Other Adjustments | 1,490 | 1,338 | 1,666 | 3,284 | - | - |
Net Income to Common | 4,308 | 5,349 | 7,184 | 13,184 | 15,667 | 13,028 |
Net Income Growth | -40.62% | -25.54% | -45.51% | -15.85% | 20.26% | 13.35% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 4 | 4 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 4 | 4 |
Shares Change | 19.71% | - | - | -19.98% | -0.01% | 0.01% |
EPS (Basic) | 1418.86 | 1761.72 | 2365.92 | 4342.03 | 4129.00 | 3433.00 |
EPS (Diluted) | 1418.86 | 1761.72 | 2365.92 | 4342.00 | 4129.00 | 3433.00 |
EPS Growth | -50.40% | -25.54% | -45.51% | 5.16% | 20.27% | 13.34% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -97.28 | 9,697 | 3,467 | 10,104 | -31,408 | 5,847 |
Free Cash Flow Per Share | -32.04 | 3193.52 | 1141.92 | 3327.62 | -8277.19 | 1540.74 |
Dividend Per Share | - | - | 1800.000 | - | 1750.000 | 1500.000 |
Dividend Growth | - | - | - | - | 16.67% | 0% |
Gross Margin | 22.84% | 27.44% | 29.19% | 27.61% | 29.21% | 29.29% |
Operating Margin | 5.91% | 9.77% | 10.16% | 10.77% | 10.34% | 13.03% |
Profit Margin | 3.54% | 4.76% | 6.00% | 11.93% | 12.17% | 10.93% |
Free Cash Flow Margin | -0.08% | 8.63% | 2.90% | 9.14% | -24.39% | 4.90% |
EBITDA | 7,649 | 11,450 | 12,844 | 12,923 | - | - |
EBITDA Margin | 6.28% | 10.20% | 10.73% | 11.69% | - | - |
D&A For EBITDA | 457.4 | 476.6 | 692.12 | 1,022 | - | - |
EBIT | 7,192 | 10,974 | 12,152 | 11,901 | 13,316 | 15,538 |
EBIT Margin | 5.91% | 9.77% | 10.16% | 10.77% | 10.34% | 13.03% |
Effective Tax Rate | 27.21% | 25.71% | 20.67% | 20.63% | 20.59% | 14.41% |
Revenue as Reported | 121,723 | 112,317 | 119,648 | 110,535 | 128,757 | 119,252 |
Advertising Expenses | - | 2,020 | 4,235 | 2,411 | - | - |