Mien Trung Power Investment and Development JSC (HNX:SEB)
Vietnam · Delayed Price · Currency is VND 36,400
-3,600 (-9.00%)
At close: Nov 2, 2026
HNX:SEB 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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 283,719 | 290,230 | 255,792 | 311,283 | 376,924 | 305,427 | |
Revenue Growth | -0.06% | 13.46% | -17.83% | -17.41% | 23.41% | 17.43% |
Selling, General & Admin | 15,488 | 14,802 | 13,171 | 13,531 | 11,731 | 11,152 |
Other Operating Expenses | 104,287 | 103,581 | 91,802 | 97,157 | 110,760 | 103,363 |
Total Operating Expenses | 119,775 | 118,384 | 104,973 | 110,688 | 122,491 | 114,515 |
Operating Income | 163,945 | 171,846 | 150,819 | 200,595 | 254,434 | 190,912 |
Interest Expense | -5,053 | -2,984 | -456.06 | -1,540 | -6,107 | -14,465 |
Interest Income | 2,928 | 6,158 | 6,536 | 8,661 | 2,327 | 2,477 |
Net Interest Expense | -2,125 | 3,174 | 6,080 | 7,121 | -3,780 | -11,989 |
Currency Exchange Gain (Loss) | 0.41 | 0.41 | 40.95 | -210.37 | -493.17 | 217.2 |
Other Non-Operating Income (Expenses) | 9,342 | -339.93 | 253.29 | 403.87 | 961.43 | 658.56 |
EBT Excluding Unusual Items | 171,162 | 174,681 | 157,193 | 207,910 | 251,122 | 179,800 |
Gain (Loss) on Sale of Assets | - | - | - | 31.5 | - | - |
Pretax Income | 171,162 | 174,681 | 157,193 | 207,941 | 251,122 | 179,800 |
Income Tax Expense | 26,344 | 27,125 | 23,666 | 32,568 | 37,394 | 15,913 |
Earnings From Continuing Ops. | 144,819 | 147,556 | 133,528 | 175,373 | 213,728 | 163,887 |
Minority Interest in Earnings | -17,089 | -17,154 | -16,590 | -19,395 | -25,937 | -15,328 |
Net Income | 127,730 | 130,402 | 116,938 | 155,978 | 187,791 | 148,559 |
Preferred Dividends & Other Adjustments | 7,358 | 8,221 | 7,548 | 9,500 | 9,390 | 7,473 |
Net Income to Common | 120,372 | 122,180 | 109,389 | 146,478 | 178,402 | 141,086 |
Net Income Growth | -0.91% | 11.69% | -25.32% | -17.89% | 26.45% | 25.54% |
Shares Outstanding (Basic) | 33 | 32 | 32 | 32 | 32 | 32 |
Shares Outstanding (Diluted) | 33 | 32 | 32 | 32 | 32 | 32 |
Shares Change | 3.72% | - | - | - | - | - |
EPS (Basic) | 3695.58 | 3818.14 | 3418.42 | 4577.43 | 5575.06 | 4408.95 |
EPS (Diluted) | 3695.44 | 3818.00 | 3418.00 | 4577.00 | 5575.00 | 4408.95 |
EPS Growth | -4.45% | 11.70% | -25.32% | -17.90% | 26.45% | 25.54% |
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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 194,320 | 134,779 | 167,174 | 195,658 | 228,034 | 206,492 |
Free Cash Flow Per Share | 5965.89 | 4211.84 | 5224.20 | 6114.32 | 7126.08 | 6452.87 |
Dividend Per Share | 900.000 | 3500.000 | 3300.000 | 4300.000 | 3800.000 | 3300.000 |
Dividend Growth | -75.00% | 6.06% | -23.26% | 13.16% | 15.15% | 0% |
Profit Margin | 42.43% | 42.10% | 42.77% | 47.06% | 47.33% | 46.19% |
Free Cash Flow Margin | 68.49% | 46.44% | 65.36% | 62.86% | 60.50% | 67.61% |
EBITDA | 190,787 | 207,429 | 186,869 | 236,420 | 293,499 | 234,380 |
EBITDA Margin | 67.25% | 71.47% | 73.06% | 75.95% | 77.87% | 76.74% |
D&A For EBITDA | 26,842 | 35,583 | 36,050 | 35,824 | 39,066 | 43,468 |
EBIT | 163,945 | 171,846 | 150,819 | 200,595 | 254,434 | 190,912 |
EBIT Margin | 57.78% | 59.21% | 58.96% | 64.44% | 67.50% | 62.51% |
Effective Tax Rate | 15.39% | 15.53% | 15.05% | 15.66% | 14.89% | 8.85% |
Revenue as Reported | 283,719 | 290,230 | 255,792 | 311,283 | 376,924 | 305,427 |