Becamex Infrastructure Development JSC (HOSE:IJC)
Vietnam · Delayed Price · Currency is VND 6,850.00
+10.00 (0.15%)
At close: Sep 23, 2026
HOSE:IJC 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 | Jun '26 Jun 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 |
| 1,769,978 | 1,606,576 | 1,020,259 | 1,494,344 | 1,968,123 | 2,601,723 | |
Revenue Growth | 115.81% | 57.47% | -31.72% | -24.07% | -24.35% | 21.50% |
Cost of Revenue | 918,804 | 791,497 | 561,893 | 843,676 | 1,159,258 | 1,610,724 |
Gross Profit | 851,174 | 815,079 | 458,365 | 650,668 | 808,864 | 991,000 |
Selling, General & Admin | 194,890 | 208,150 | 108,970 | 100,815 | 103,736 | 107,023 |
Operating Expenses | 194,890 | 208,150 | 108,970 | 100,815 | 103,736 | 107,023 |
Operating Income | 656,284 | 606,929 | 349,395 | 549,853 | 705,128 | 883,976 |
Interest Expense | -70,548 | -68,647 | -55,826 | -71,689 | -78,364 | -104,548 |
Interest & Investment Income | 57,796 | 15,210 | 4,042 | 4,498 | 3,687 | 7,023 |
Earnings From Equity Investments | 49,842 | 84,885 | 121,669 | - | - | - |
Currency Exchange Gain (Loss) | 7.51 | 56.1 | 188.17 | 28.74 | 105.01 | -1.73 |
Other Non Operating Income (Expenses) | 857.8 | -6,537 | -6,494 | 8,669 | 9,687 | -1,459 |
EBT Excluding Unusual Items | 694,240 | 631,895 | 412,975 | 491,360 | 640,243 | 784,990 |
Gain (Loss) on Sale of Investments | 72,038 | 72,038 | 3,400 | 680 | -4,080 | - |
Gain (Loss) on Sale of Assets | 36.36 | 36.36 | 6,109 | - | 144.93 | - |
Other Unusual Items | 3,825 | 3,825 | -7,593 | 2,353 | 4,197 | -2,172 |
Pretax Income | 770,139 | 707,794 | 414,891 | 494,393 | 640,504 | 782,818 |
Income Tax Expense | 128,857 | 110,440 | 60,753 | 99,540 | 129,455 | 161,718 |
Net Income | 641,282 | 597,354 | 354,138 | 394,853 | 511,049 | 621,100 |
Preferred Dividends & Other Adjustments | 44,510 | 39,336 | 30,336 | 27,614 | 28,994 | 35,872 |
Net Income to Common | 596,773 | 558,019 | 323,802 | 367,238 | 482,055 | 585,228 |
Net Income Growth | 73.19% | 72.33% | -11.83% | -23.82% | -17.63% | 67.84% |
Shares Outstanding (Basic) | 549 | 423 | 348 | 252 | 252 | 249 |
Shares Outstanding (Diluted) | 549 | 423 | 348 | 252 | 252 | 249 |
Shares Change | 51.24% | 21.78% | 38.08% | - | 1.05% | 56.70% |
EPS (Basic) | 1086.22 | 1317.68 | 931.18 | 1458.26 | 1914.19 | 2348.41 |
EPS (Diluted) | 1086.22 | 1317.68 | 931.00 | 1458.00 | 1914.00 | 2348.00 |
EPS Growth | 14.51% | 41.53% | -36.14% | -23.82% | -18.48% | 7.11% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | -897,646 | -254,837 | -853,823 | 267,032 | 233,886 | -1,008,725 |
Free Cash Flow Per Share | -1633.86 | -601.76 | -2455.39 | 1060.36 | 928.74 | -4047.81 |
Dividend Per Share | - | - | 500.000 | 700.000 | 1400.000 | - |
Dividend Growth | - | - | -28.57% | -50.00% | 8.27% | - |
Gross Margin | 48.09% | 50.73% | 44.93% | 43.54% | 41.10% | 38.09% |
Operating Margin | 37.08% | 37.78% | 34.25% | 36.80% | 35.83% | 33.98% |
Profit Margin | 33.72% | 34.73% | 31.74% | 24.57% | 24.49% | 22.49% |
Free Cash Flow Margin | -50.71% | -15.86% | -83.69% | 17.87% | 11.88% | -38.77% |
EBITDA | 717,670 | 669,579 | 415,647 | 609,176 | 760,563 | 933,779 |
EBITDA Margin | 40.55% | 41.68% | 40.74% | 40.77% | 38.64% | 35.89% |
D&A For EBITDA | 61,387 | 62,651 | 66,252 | 59,323 | 55,435 | 49,802 |
EBIT | 656,284 | 606,929 | 349,395 | 549,853 | 705,128 | 883,976 |
EBIT Margin | 37.08% | 37.78% | 34.25% | 36.80% | 35.83% | 33.98% |
Effective Tax Rate | 16.73% | 15.60% | 14.64% | 20.13% | 20.21% | 20.66% |
Revenue as Reported | 1,769,978 | 1,606,576 | 1,020,259 | 1,494,344 | 1,968,123 | 2,601,723 |