Noibai Cargo Terminal Services JSC (HOSE:NCT)
Vietnam · Delayed Price · Currency is VND 81,200
-200 (-0.25%)
At close: Nov 3, 2026
HOSE:NCT 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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 1,344,600 | 1,211,824 | 920,645 | 701,789 | 735,915 | 742,156 | |
Revenue Growth | 20.40% | 31.63% | 31.19% | -4.64% | -0.84% | 10.88% |
Cost of Revenue | 709,110 | 650,156 | 510,440 | 365,564 | 380,044 | 398,925 |
Gross Profit | 635,490 | 561,668 | 410,205 | 336,225 | 355,871 | 343,231 |
Selling, General & Admin | 158,403 | 134,044 | 108,116 | 84,817 | 76,796 | 70,865 |
Operating Expenses | 158,403 | 134,044 | 108,116 | 84,817 | 76,796 | 70,865 |
Operating Income | 477,087 | 427,624 | 302,088 | 251,407 | 279,075 | 272,367 |
Interest & Investment Income | 8,810 | 48,281 | 27,941 | 21,811 | 17,296 | 8,822 |
Currency Exchange Gain (Loss) | 173.29 | 914.14 | 832.6 | 182.81 | 331.97 | -72.99 |
Other Non Operating Income (Expenses) | 57,118 | -36.32 | -162.08 | -276.14 | 324.46 | -98.17 |
EBT Excluding Unusual Items | 543,189 | 476,783 | 330,700 | 273,125 | 297,028 | 281,018 |
Gain (Loss) on Sale of Assets | 2,029 | 2,029 | - | 205.71 | - | - |
Pretax Income | 545,217 | 478,812 | 330,700 | 273,331 | 297,028 | 281,018 |
Income Tax Expense | 105,432 | 91,922 | 64,259 | 56,534 | 59,842 | 57,405 |
Net Income | 439,785 | 386,889 | 266,441 | 216,796 | 237,186 | 223,612 |
Preferred Dividends & Other Adjustments | 33,026 | 33,026 | 26,375 | 10,695 | 10,945 | 5,775 |
Net Income to Common | 406,759 | 353,863 | 240,066 | 206,101 | 226,241 | 217,837 |
Net Income Growth | 29.17% | 47.40% | 16.48% | -8.90% | 3.86% | 8.21% |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 15545.48 | 13523.91 | 9174.82 | 7876.74 | 8646.46 | 8325.29 |
EPS (Diluted) | 15545.48 | 13523.91 | 9174.82 | 7876.74 | 8646.46 | 8325.29 |
EPS Growth | 29.17% | 47.40% | 16.48% | -8.90% | 3.86% | 8.21% |
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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 66,391 | 354,350 | 236,472 | 261,660 | 182,474 | 194,695 |
Free Cash Flow Per Share | 2537.32 | 13542.52 | 9037.48 | 10000.08 | 6973.76 | 7440.84 |
Dividend Per Share | - | - | 8000.000 | 8000.000 | 8500.000 | 8300.000 |
Dividend Growth | - | - | 0% | -5.88% | 2.41% | 10.67% |
Gross Margin | 47.26% | 46.35% | 44.56% | 47.91% | 48.36% | 46.25% |
Operating Margin | 35.48% | 35.29% | 32.81% | 35.82% | 37.92% | 36.70% |
Profit Margin | 30.25% | 29.20% | 26.08% | 29.37% | 30.74% | 29.35% |
Free Cash Flow Margin | 4.94% | 29.24% | 25.69% | 37.29% | 24.80% | 26.23% |
EBITDA | 511,571 | 457,183 | 331,662 | 282,057 | 306,746 | 298,619 |
EBITDA Margin | 38.05% | 37.73% | 36.02% | 40.19% | 41.68% | 40.24% |
D&A For EBITDA | 34,484 | 29,559 | 29,574 | 30,650 | 27,671 | 26,252 |
EBIT | 477,087 | 427,624 | 302,088 | 251,407 | 279,075 | 272,367 |
EBIT Margin | 35.48% | 35.29% | 32.81% | 35.82% | 37.92% | 36.70% |
Effective Tax Rate | 19.34% | 19.20% | 19.43% | 20.68% | 20.15% | 20.43% |
Revenue as Reported | 1,344,600 | 1,211,824 | 920,645 | 701,789 | 735,915 | 742,156 |
Advertising Expenses | - | 26,601 | 20,943 | 11,878 | 10,310 | 8,410 |