Noibai Cargo Terminal Services JSC (HOSE: NCT)
Vietnam
· Delayed Price · Currency is VND 114,100
-800 (-0.70%)
At close: Jan 17, 2025
HOSE: NCT Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2020 - 2016 |
| Net Income | 266,555 | 266,555 | 216,796 | 237,186 | 223,612 | 206,750 | Upgrade
|
| Depreciation & Amortization | 29,574 | 29,574 | 28,459 | 27,671 | 26,252 | 30,453 | Upgrade
|
| Other Amortization | - | - | 2,190 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -27,940 | -27,940 | -205.71 | - | - | - | Upgrade
|
| Other Operating Activities | -6,362 | -6,362 | -11,143 | -23,001 | -14,240 | -24,616 | Upgrade
|
| Change in Accounts Receivable | -12,264 | -12,264 | 6,344 | 5,031 | -20,720 | 2,569 | Upgrade
|
| Change in Inventory | -461.6 | -461.6 | 439.14 | 320.05 | -878.83 | 251.92 | Upgrade
|
| Change in Accounts Payable | 56,609 | 56,609 | 27,452 | -28,202 | 9,762 | 12,578 | Upgrade
|
| Change in Other Net Operating Assets | -50,474 | -50,474 | 1,008 | 2,734 | -3,863 | 25,541 | Upgrade
|
| Operating Cash Flow | 255,236 | 255,236 | 271,341 | 221,738 | 219,924 | 253,526 | Upgrade
|
| Operating Cash Flow Growth | -5.94% | -5.94% | 22.37% | 0.82% | -13.25% | 37.39% | Upgrade
|
| Capital Expenditures | -18,817 | -18,817 | -9,681 | -39,264 | -25,229 | -8,050 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 205.71 | - | - | - | Upgrade
|
| Investment in Securities | - | - | -69,620 | 40,190 | -29,205 | 36,410 | Upgrade
|
| Other Investing Activities | 27,150 | 27,150 | 22,210 | 15,327 | 9,168 | 25,412 | Upgrade
|
| Investing Cash Flow | -37,707 | -37,707 | -56,885 | 16,253 | -45,266 | 53,772 | Upgrade
|
| Common Dividends Paid | -130,871 | -130,871 | -209,142 | -256,424 | -169,889 | -300,711 | Upgrade
|
| Financing Cash Flow | -130,871 | -130,871 | -209,142 | -256,424 | -169,889 | -300,711 | Upgrade
|
| Foreign Exchange Rate Adjustments | 642.9 | 642.9 | 4.41 | -4.11 | -7.27 | -5.08 | Upgrade
|
| Net Cash Flow | 87,301 | 87,301 | 5,318 | -18,437 | 4,761 | 6,582 | Upgrade
|
| Free Cash Flow | 236,420 | 236,420 | 261,660 | 182,474 | 194,695 | 245,476 | Upgrade
|
| Free Cash Flow Growth | -9.65% | -9.65% | 43.40% | -6.28% | -20.69% | 80.02% | Upgrade
|
| Free Cash Flow Margin | 25.68% | 25.68% | 37.28% | 24.80% | 26.23% | 36.68% | Upgrade
|
| Free Cash Flow Per Share | 8141.29 | 8141.29 | 10000.09 | 6973.76 | 7440.84 | 9381.59 | Upgrade
|
| Cash Income Tax Paid | - | - | 41,011 | 56,829 | 55,179 | 40,010 | Upgrade
|
| Levered Free Cash Flow | 260,372 | 260,372 | 232,741 | 146,473 | 143,592 | 188,543 | Upgrade
|
| Unlevered Free Cash Flow | 260,372 | 260,372 | 232,741 | 146,473 | 143,592 | 188,543 | Upgrade
|
| Change in Net Working Capital | -60,795 | -60,795 | -54,643 | 16,356 | 27,661 | -22,344 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.