Ha Do Group JSC (HOSE:HDG)
Vietnam flag Vietnam · Delayed Price · Currency is VND
23,000
0.00 (0.00%)
At close: Apr 24, 2025

Ha Do Group JSC Income Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
2,717,6132,889,3843,581,1913,777,4364,998,578
Upgrade
Revenue Growth (YoY)
-5.95%-19.32%-5.20%-24.43%16.05%
Upgrade
Cost of Revenue
1,126,9261,166,3541,368,8201,457,3422,922,133
Upgrade
Gross Profit
1,590,6881,723,0302,212,3712,320,0942,076,445
Upgrade
Selling, General & Admin
450,325232,990163,752340,420206,017
Upgrade
Operating Expenses
450,325232,990163,752340,420206,017
Upgrade
Operating Income
1,140,3631,490,0402,048,6191,979,6731,870,427
Upgrade
Interest Expense
-342,747-486,558-517,691-416,891-367,794
Upgrade
Interest & Investment Income
34,24822,05744,7015,69031,003
Upgrade
Currency Exchange Gain (Loss)
8,584-51,41426,38051,964502.94
Upgrade
Other Non Operating Income (Expenses)
-303,288-43,820-24,055-11,202-8,536
Upgrade
EBT Excluding Unusual Items
537,161930,3051,577,9531,609,2341,525,602
Upgrade
Gain (Loss) on Sale of Investments
24,71929,01611,85221,95113,516
Upgrade
Gain (Loss) on Sale of Assets
----5,709-
Upgrade
Other Unusual Items
10,9754,06714,61617,5541,342
Upgrade
Pretax Income
572,855963,3891,604,4211,643,0311,540,460
Upgrade
Income Tax Expense
125,58497,098242,518299,358286,601
Upgrade
Earnings From Continuing Operations
447,271866,2911,361,9031,343,6731,253,858
Upgrade
Minority Interest in Earnings
-98,961-201,213-266,285-247,175-274,717
Upgrade
Net Income
348,310665,0781,095,6181,096,498979,142
Upgrade
Preferred Dividends & Other Adjustments
---23,15920,670
Upgrade
Net Income to Common
348,310665,0781,095,6181,073,339958,472
Upgrade
Net Income Growth
-47.63%-39.30%-0.08%11.99%5.92%
Upgrade
Shares Outstanding (Basic)
322322334319309
Upgrade
Shares Outstanding (Diluted)
322322334335333
Upgrade
Shares Change (YoY)
--3.79%-0.10%0.53%7.59%
Upgrade
EPS (Basic)
1083.092068.103277.593365.113106.85
Upgrade
EPS (Diluted)
1083.002068.003277.273224.842946.78
Upgrade
EPS Growth
-47.63%-36.90%1.63%9.44%1.16%
Upgrade
Free Cash Flow
1,032,851645,8061,513,419-936,264-408,861
Upgrade
Free Cash Flow Per Share
3211.712008.174527.47-2797.93-1228.26
Upgrade
Dividend Per Share
-454.546-606.061505.050
Upgrade
Dividend Growth
---20.00%30.00%
Upgrade
Gross Margin
58.53%59.63%61.78%61.42%41.54%
Upgrade
Operating Margin
41.96%51.57%57.20%52.41%37.42%
Upgrade
Profit Margin
12.82%23.02%30.59%28.41%19.18%
Upgrade
Free Cash Flow Margin
38.01%22.35%42.26%-24.79%-8.18%
Upgrade
EBITDA
1,665,0852,009,8962,577,0522,295,4502,104,430
Upgrade
EBITDA Margin
61.27%69.56%71.96%60.77%42.10%
Upgrade
D&A For EBITDA
524,722519,856528,433315,777234,002
Upgrade
EBIT
1,140,3631,490,0402,048,6191,979,6731,870,427
Upgrade
EBIT Margin
41.96%51.57%57.20%52.41%37.42%
Upgrade
Effective Tax Rate
21.92%10.08%15.12%18.22%18.61%
Upgrade
Revenue as Reported
2,717,6132,889,384-3,777,4364,998,578
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.