Digiworld Corporation (HOSE:DGW)
Vietnam · Delayed Price · Currency is VND 39,850
+1,450 (3.78%)
At close: Nov 4, 2026
Digiworld 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 |
| 34,785,907 | 26,631,546 | 22,078,832 | 18,817,475 | 22,028,135 | 20,922,813 | |
Revenue Growth | 41.98% | 20.62% | 17.33% | -14.57% | 5.28% | 66.91% |
Cost of Revenue | 31,425,306 | 24,320,551 | 20,023,349 | 17,257,980 | 20,365,039 | 19,414,819 |
Gross Profit | 3,360,601 | 2,310,995 | 2,055,483 | 1,559,496 | 1,663,096 | 1,507,994 |
Selling, General & Admin | 2,101,498 | 1,592,845 | 1,528,966 | 1,142,276 | 858,226 | 821,987 |
Operating Expenses | 2,101,498 | 1,592,845 | 1,528,966 | 1,142,276 | 858,226 | 821,987 |
Operating Income | 1,259,102 | 718,150 | 526,517 | 417,220 | 804,870 | 686,007 |
Interest Expense | -214,251 | -138,277 | -96,102 | -122,212 | -94,462 | -31,887 |
Interest & Investment Income | 98,728 | 64,422 | 46,369 | 70,170 | 45,587 | 36,271 |
Earnings From Equity Investments | -63.4 | 2,500 | 1,295 | -3,064 | -1,826 | -2,378 |
Currency Exchange Gain (Loss) | 53,233 | 50,077 | 53,524 | 56,025 | 31,353 | 55,381 |
Other Non Operating Income (Expenses) | 40,923 | 92,870 | 67,400 | 52,431 | 76,846 | 76,445 |
EBT Excluding Unusual Items | 1,237,671 | 789,742 | 599,003 | 470,569 | 862,368 | 819,839 |
Gain (Loss) on Sale of Investments | -26,208 | -93,394 | -30,052 | - | - | - |
Gain (Loss) on Sale of Assets | -4,384 | -7,259 | - | - | - | - |
Pretax Income | 1,207,080 | 689,090 | 568,951 | 470,569 | 862,368 | 819,839 |
Income Tax Expense | 256,595 | 134,193 | 120,403 | 107,978 | 178,765 | 164,941 |
Earnings From Continuing Operations | 950,485 | 554,897 | 448,547 | 362,591 | 683,602 | 654,899 |
Minority Interest in Earnings | -5,539 | -7,566 | -4,670 | -8,199 | 180.94 | -525.85 |
Net Income | 944,946 | 547,331 | 443,877 | 354,392 | 683,783 | 654,373 |
Net Income to Common | 944,946 | 547,331 | 443,877 | 354,392 | 683,783 | 654,373 |
Net Income Growth | 78.81% | 23.31% | 25.25% | -48.17% | 4.49% | 144.93% |
Shares Outstanding (Basic) | 221 | 220 | 183 | 214 | 211 | 205 |
Shares Outstanding (Diluted) | 221 | 220 | 183 | 214 | 211 | 205 |
Shares Change | 19.58% | 19.71% | -14.29% | 1.62% | 2.96% | 2.43% |
EPS (Basic) | 4271.16 | 2491.70 | 2419.00 | 1655.27 | 3245.46 | 3197.65 |
EPS (Diluted) | 4271.16 | 2491.70 | 2419.00 | 1655.00 | 3245.38 | 3197.65 |
EPS Growth | 49.53% | 3.00% | 46.16% | -49.00% | 1.49% | 139.13% |
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 | 34,862 | -42,604 | -152,768 | 463,281 | -1,118,312 | 136,842 |
Free Cash Flow Per Share | 157.58 | -193.95 | -832.54 | 2163.86 | -5307.88 | 668.69 |
Dividend Per Share | - | - | 384.615 | 384.615 | 769.231 | 427.350 |
Dividend Growth | - | - | 0% | -50.00% | 80.00% | 100.00% |
Gross Margin | 9.66% | 8.68% | 9.31% | 8.29% | 7.55% | 7.21% |
Operating Margin | 3.62% | 2.70% | 2.38% | 2.22% | 3.65% | 3.28% |
Profit Margin | 2.72% | 2.05% | 2.01% | 1.88% | 3.10% | 3.13% |
Free Cash Flow Margin | 0.10% | -0.16% | -0.69% | 2.46% | -5.08% | 0.65% |
EBITDA | 1,303,813 | 763,051 | 581,722 | 459,469 | 813,553 | 692,297 |
EBITDA Margin | 3.75% | 2.86% | 2.63% | 2.44% | 3.69% | 3.31% |
D&A For EBITDA | 44,710 | 44,901 | 55,205 | 42,250 | 8,683 | 6,290 |
EBIT | 1,259,102 | 718,150 | 526,517 | 417,220 | 804,870 | 686,007 |
EBIT Margin | 3.62% | 2.70% | 2.38% | 2.22% | 3.65% | 3.28% |
Effective Tax Rate | 21.26% | 19.47% | 21.16% | 22.95% | 20.73% | 20.12% |
Revenue as Reported | 34,785,907 | 26,631,546 | 22,078,832 | 18,817,475 | 22,028,135 | 20,922,813 |