Tan Cang - Long Binh ICD JSC (HOSE:ILB)
Vietnam flag Vietnam · Delayed Price · Currency is VND
28,600
+500 (1.78%)
At close: Jun 5, 2025

HOSE:ILB Income Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2018 FY 2017
Period Ending
Mar '25 Dec '24 Dec '23 Dec '18 Dec '17
Revenue
505,237496,165531,536429,506380,673
Revenue Growth (YoY)
17.63%-6.65%23.76%12.83%-
Cost of Revenue
307,607305,905321,117278,387241,319
Gross Profit
197,630190,260210,420151,119139,354
Selling, General & Admin
52,45950,96461,66242,85936,687
Operating Expenses
52,45950,96461,66242,85936,687
Operating Income
145,171139,296148,758108,260102,667
Interest Expense
-19,128-20,128-27,193-21,720-22,331
Interest & Investment Income
3,2973,2975,7621,611827.09
Earnings From Equity Investments
----190.07
Currency Exchange Gain (Loss)
5,7755,7752,962-228.81-18.4
Other Non Operating Income (Expenses)
-1,205699.85-491.6-235.4-1,830
EBT Excluding Unusual Items
133,911128,940129,79887,68779,504
Other Unusual Items
----6-
Pretax Income
133,911128,940129,79887,68179,504
Income Tax Expense
27,04425,74225,91817,53816,013
Earnings From Continuing Operations
106,867103,198103,88070,14363,491
Minority Interest in Earnings
-6,772-5,820-5,349-5,432-4,479
Net Income
100,09597,37898,53164,71159,012
Preferred Dividends & Other Adjustments
16,66516,66516,83810,7838,941
Net Income to Common
83,43080,71381,69253,92750,071
Net Income Growth
54.68%-1.17%52.26%9.66%-
Shares Outstanding (Basic)
2626262120
Shares Outstanding (Diluted)
2626262120
Shares Change (YoY)
23.10%-21.60%7.76%-
EPS (Basic)
3188.113122.373160.272536.702538.00
EPS (Diluted)
3188.023122.273160.192536.702538.00
EPS Growth
25.68%-1.20%24.58%-0.05%-
Free Cash Flow
143,196148,536177,563-40,67534,698
Free Cash Flow Per Share
5471.975746.096869.00-1913.311758.77
Gross Margin
39.12%38.35%39.59%35.18%36.61%
Operating Margin
28.73%28.07%27.99%25.21%26.97%
Profit Margin
16.51%16.27%15.37%12.56%13.15%
Free Cash Flow Margin
28.34%29.94%33.41%-9.47%9.12%
EBITDA
218,817213,471223,647153,130146,637
EBITDA Margin
43.31%43.02%42.08%35.65%38.52%
D&A For EBITDA
73,64674,17574,88944,86943,971
EBIT
145,171139,296148,758108,260102,667
EBIT Margin
28.73%28.07%27.99%25.21%26.97%
Effective Tax Rate
20.20%19.96%19.97%20.00%20.14%
Revenue as Reported
505,237496,165531,536429,506380,673
Updated May 9, 2019. Source: S&P Global Market Intelligence. Standard template. Financial Sources.