Vietnam National Reinsurance Corporation (HNX:VNR)
Vietnam
· Delayed Price · Currency is VND 24,900
0.00 (0.00%)
At close: Mar 3, 2025
HNX:VNR Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Premiums & Annuity Revenue | 1,549,059 | 1,334,536 | 1,280,631 | 1,384,548 | 1,339,840 | Upgrade
|
| Total Interest & Dividend Income | 429,802 | 450,042 | 232,930 | 290,943 | 252,799 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 20,617 | 91,425 | 88,012 | 107,131 | Upgrade
|
| Other Revenue | 354,356 | 295,517 | 233,677 | 221,314 | 238,559 | Upgrade
|
| Total Revenue | 2,333,217 | 2,100,712 | 1,838,663 | 1,984,816 | 1,938,328 | Upgrade
|
| Revenue Growth (YoY) | 11.07% | 14.25% | -7.36% | 2.40% | 26.13% | Upgrade
|
| Policy Benefits | 793,805 | 529,633 | 357,386 | 403,385 | 445,684 | Upgrade
|
| Policy Acquisition & Underwriting Costs | 886,196 | 821,561 | 892,990 | 1,049,235 | 1,002,846 | Upgrade
|
| Selling, General & Administrative | 117,463 | 126,800 | 116,490 | 89,519 | 84,658 | Upgrade
|
| Other Operating Expenses | 57,160 | 138,618 | 26,701 | 23,487 | 36,631 | Upgrade
|
| Total Operating Expenses | 1,854,625 | 1,616,612 | 1,393,567 | 1,565,626 | 1,569,819 | Upgrade
|
| Operating Income | 478,592 | 484,100 | 445,097 | 419,190 | 368,510 | Upgrade
|
| Interest Expense | -32,410 | -3,289 | -11,857 | -12,869 | -12,537 | Upgrade
|
| Earnings From Equity Investments | 33,144 | 39,164 | 39,783 | 32,381 | 38,838 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -15,310 | -4,786 | 2,493 | -1,328 | Upgrade
|
| Other Non Operating Income (Expenses) | 1,716 | -4,802 | -5,309 | -17,908 | -16,289 | Upgrade
|
| Pretax Income | 481,042 | 499,863 | 462,927 | 423,287 | 377,193 | Upgrade
|
| Income Tax Expense | 76,117 | 76,424 | 84,543 | 76,231 | 66,122 | Upgrade
|
| Earnings From Continuing Ops. | 404,925 | 423,439 | 378,385 | 347,056 | 311,072 | Upgrade
|
| Minority Interest in Earnings | 466.32 | -2,014 | 1,772 | -106.66 | 1,173 | Upgrade
|
| Net Income | 405,392 | 421,425 | 380,157 | 346,949 | 312,244 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | 12,699 | 10,706 | 10,050 | 8,979 | Upgrade
|
| Net Income to Common | 405,392 | 408,726 | 369,451 | 336,899 | 303,266 | Upgrade
|
| Net Income Growth | -3.80% | 10.86% | 9.57% | 11.11% | 8.39% | Upgrade
|
| Shares Outstanding (Basic) | 186 | 182 | 182 | 182 | 182 | Upgrade
|
| Shares Outstanding (Diluted) | 186 | 182 | 182 | 182 | 182 | Upgrade
|
| Shares Change (YoY) | 2.24% | - | -0.00% | -0.00% | - | Upgrade
|
| EPS (Basic) | 2174.00 | 2240.93 | 2025.59 | 1847.12 | 1662.71 | Upgrade
|
| EPS (Diluted) | 2174.00 | 2240.91 | 2025.45 | 1847.11 | 1662.71 | Upgrade
|
| EPS Growth | -2.99% | 10.64% | 9.66% | 11.09% | 9.22% | Upgrade
|
| Free Cash Flow | 314,655 | 314,331 | 31,504 | -42,345 | 1,744 | Upgrade
|
| Free Cash Flow Per Share | 1687.41 | 1723.39 | 172.73 | -232.17 | 9.56 | Upgrade
|
| Dividend Per Share | - | 909.091 | 826.446 | 1074.380 | 1077.973 | Upgrade
|
| Dividend Growth | - | 10.00% | -23.08% | -0.33% | -25.00% | Upgrade
|
| Operating Margin | 20.51% | 23.04% | 24.21% | 21.12% | 19.01% | Upgrade
|
| Profit Margin | 17.37% | 19.46% | 20.09% | 16.97% | 15.65% | Upgrade
|
| Free Cash Flow Margin | 13.49% | 14.96% | 1.71% | -2.13% | 0.09% | Upgrade
|
| EBITDA | 482,353 | 487,861 | 446,485 | 420,323 | 370,208 | Upgrade
|
| EBITDA Margin | 20.67% | 23.22% | 24.28% | 21.18% | 19.10% | Upgrade
|
| D&A For EBITDA | 3,761 | 3,761 | 1,388 | 1,133 | 1,698 | Upgrade
|
| EBIT | 478,592 | 484,100 | 445,097 | 419,190 | 368,510 | Upgrade
|
| EBIT Margin | 20.51% | 23.04% | 24.21% | 21.12% | 19.01% | Upgrade
|
| Effective Tax Rate | 15.82% | 15.29% | 18.26% | 18.01% | 17.53% | Upgrade
|
| Revenue as Reported | - | 1,630,053 | 1,514,308 | 1,605,862 | 1,578,398 | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.