Vietnam National Seed Group JSC (HOSE:NSC)
Vietnam · Delayed Price · Currency is VND 79,000
-1,000 (-1.25%)
At close: Oct 30, 2025
HOSE:NSC Income 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 2,498,006 | 2,448,696 | 2,035,477 | 1,889,065 | 1,928,606 | 1,634,552 | Upgrade | |
Revenue Growth (YoY) | 10.53% | 20.30% | 7.75% | -2.05% | 17.99% | 7.65% | Upgrade |
Cost of Revenue | 1,818,633 | 1,722,865 | 1,400,799 | 1,256,098 | 1,308,091 | 1,076,362 | Upgrade |
Gross Profit | 679,374 | 725,831 | 634,678 | 632,966 | 620,514 | 558,190 | Upgrade |
Selling, General & Admin | 392,524 | 432,023 | 355,240 | 357,115 | 346,760 | 330,813 | Upgrade |
Operating Expenses | 392,524 | 432,023 | 355,240 | 357,115 | 346,760 | 330,813 | Upgrade |
Operating Income | 286,849 | 293,808 | 279,438 | 275,851 | 273,755 | 227,377 | Upgrade |
Interest Expense | -26,601 | -17,890 | -19,090 | -12,459 | -14,361 | -11,596 | Upgrade |
Interest & Investment Income | 16,095 | 13,540 | 11,748 | 8,748 | 3,838 | 5,128 | Upgrade |
Currency Exchange Gain (Loss) | 6,414 | 2,957 | 2,005 | 3,338 | 217.78 | -687.27 | Upgrade |
Other Non Operating Income (Expenses) | -17,974 | -20,356 | -7,348 | -9,514 | -14,465 | -6,567 | Upgrade |
EBT Excluding Unusual Items | 264,784 | 272,058 | 266,753 | 265,964 | 248,984 | 213,655 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -59.55 | Upgrade |
Gain (Loss) on Sale of Assets | 4,380 | - | - | - | - | 372.57 | Upgrade |
Pretax Income | 269,164 | 272,058 | 266,753 | 265,964 | 248,984 | 213,968 | Upgrade |
Income Tax Expense | 46,950 | 46,480 | 36,625 | 39,078 | 23,353 | 19,152 | Upgrade |
Earnings From Continuing Operations | 222,214 | 225,578 | 230,129 | 226,886 | 225,631 | 194,815 | Upgrade |
Minority Interest in Earnings | -7,413 | -7,629 | -6,601 | -6,239 | -6,288 | -4,611 | Upgrade |
Net Income | 214,801 | 217,949 | 223,528 | 220,647 | 219,342 | 190,204 | Upgrade |
Preferred Dividends & Other Adjustments | 13,284 | 12,122 | 34,865 | 29,099 | 18,101 | 17,032 | Upgrade |
Net Income to Common | 201,518 | 205,827 | 188,663 | 191,549 | 201,242 | 173,172 | Upgrade |
Net Income Growth | -7.68% | -2.50% | 1.31% | 0.60% | 15.32% | -5.79% | Upgrade |
Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 18 | Upgrade |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | 18 | Upgrade |
EPS (Basic) | 11466.46 | 11711.68 | 10735.03 | 10899.22 | 11450.77 | 9853.57 | Upgrade |
EPS (Diluted) | 11466.46 | 11711.68 | 10735.03 | 10899.00 | 11450.77 | 9853.57 | Upgrade |
EPS Growth | -8.57% | 9.10% | -1.50% | -4.82% | 16.21% | -4.70% | Upgrade |
Free Cash Flow | -137,170 | -80,005 | 194,771 | 172,730 | 107,045 | 71,230 | Upgrade |
Free Cash Flow Per Share | -7805.08 | -4552.34 | 11082.57 | 9828.43 | 6090.93 | 4053.05 | Upgrade |
Dividend Per Share | 4000.000 | 4000.000 | 4000.000 | 4000.000 | 7000.000 | 4000.000 | Upgrade |
Dividend Growth | 100.00% | - | - | -42.86% | 75.00% | - | Upgrade |
Gross Margin | 27.20% | 29.64% | 31.18% | 33.51% | 32.17% | 34.15% | Upgrade |
Operating Margin | 11.48% | 12.00% | 13.73% | 14.60% | 14.19% | 13.91% | Upgrade |
Profit Margin | 8.07% | 8.41% | 9.27% | 10.14% | 10.44% | 10.59% | Upgrade |
Free Cash Flow Margin | -5.49% | -3.27% | 9.57% | 9.14% | 5.55% | 4.36% | Upgrade |
EBITDA | 357,845 | 372,510 | 353,484 | 349,986 | 347,855 | 301,354 | Upgrade |
EBITDA Margin | 14.32% | 15.21% | 17.37% | 18.53% | 18.04% | 18.44% | Upgrade |
D&A For EBITDA | 70,996 | 78,701 | 74,047 | 74,135 | 74,100 | 73,977 | Upgrade |
EBIT | 286,849 | 293,808 | 279,438 | 275,851 | 273,755 | 227,377 | Upgrade |
EBIT Margin | 11.48% | 12.00% | 13.73% | 14.60% | 14.19% | 13.91% | Upgrade |
Effective Tax Rate | 17.44% | 17.09% | 13.73% | 14.69% | 9.38% | 8.95% | Upgrade |
Revenue as Reported | 2,498,006 | 2,448,696 | 2,035,477 | 1,889,065 | 1,928,606 | 1,634,552 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.