Vietnam National Seed Group JSC (HOSE:NSC)
Vietnam · Delayed Price · Currency is VND 67,100
-1,400 (-2.04%)
At close: Aug 13, 2026
HOSE:NSC 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 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
| 2,128,553 | 2,299,256 | 2,448,696 | 2,035,477 | 1,889,065 | 1,928,606 | |
Revenue Growth | -14.94% | -6.10% | 20.30% | 7.75% | -2.05% | 17.99% |
Cost of Revenue | 1,472,156 | 1,626,346 | 1,722,865 | 1,400,799 | 1,256,098 | 1,308,091 |
Gross Profit | 656,397 | 672,909 | 725,831 | 634,678 | 632,966 | 620,514 |
Selling, General & Admin | 377,650 | 372,906 | 432,023 | 355,240 | 357,115 | 346,760 |
Operating Expenses | 377,650 | 372,906 | 432,023 | 355,240 | 357,115 | 346,760 |
Operating Income | 278,746 | 300,003 | 293,808 | 279,438 | 275,851 | 273,755 |
Interest Expense | -36,248 | -31,300 | -17,890 | -19,090 | -12,459 | -14,361 |
Interest & Investment Income | 31,204 | 20,258 | 13,540 | 11,748 | 8,748 | 3,838 |
Currency Exchange Gain (Loss) | -2,403 | 2,025 | 2,957 | 2,005 | 3,338 | 217.78 |
Other Non Operating Income (Expenses) | -13,117 | -15,494 | -20,356 | -7,348 | -9,514 | -14,465 |
EBT Excluding Unusual Items | 258,183 | 275,493 | 272,058 | 266,753 | 265,964 | 248,984 |
Pretax Income | 258,183 | 275,493 | 272,058 | 266,753 | 265,964 | 248,984 |
Income Tax Expense | 47,417 | 48,805 | 46,480 | 36,625 | 39,078 | 23,353 |
Earnings From Continuing Operations | 210,766 | 226,688 | 225,578 | 230,129 | 226,886 | 225,631 |
Minority Interest in Earnings | -6,035 | -7,369 | -7,629 | -6,601 | -6,239 | -6,288 |
Net Income | 204,730 | 219,319 | 217,949 | 223,528 | 220,647 | 219,342 |
Preferred Dividends & Other Adjustments | 3,029 | 3,533 | 42,546 | 34,865 | 29,099 | 18,101 |
Net Income to Common | 201,701 | 215,785 | 175,403 | 188,663 | 191,549 | 201,242 |
Net Income Growth | 10.82% | 23.02% | -7.03% | -1.51% | -4.82% | 16.21% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | 18 |
Shares Change | -0.22% | - | - | - | - | - |
EPS (Basic) | 11476.90 | 12278.32 | 9980.54 | 10735.03 | 10899.22 | 11450.77 |
EPS (Diluted) | 11476.90 | 12278.32 | 9980.54 | 10735.03 | 10899.00 | 11450.77 |
EPS Growth | 11.06% | 23.02% | -7.03% | -1.50% | -4.82% | 16.21% |
Free Cash Flow | 184,996 | -98,013 | -80,005 | 194,771 | 172,730 | 107,045 |
Free Cash Flow Per Share | 10526.38 | -5576.98 | -4552.34 | 11082.57 | 9828.43 | 6090.93 |
Dividend Per Share | 4000.000 | 4000.000 | 4000.000 | 4000.000 | 4000.000 | 7000.000 |
Dividend Growth | 0% | 0% | 0% | 0% | -42.86% | 75.00% |
Gross Margin | 30.84% | 29.27% | 29.64% | 31.18% | 33.51% | 32.17% |
Operating Margin | 13.10% | 13.05% | 12.00% | 13.73% | 14.60% | 14.19% |
Profit Margin | 9.48% | 9.38% | 7.16% | 9.27% | 10.14% | 10.44% |
Free Cash Flow Margin | 8.69% | -4.26% | -3.27% | 9.57% | 9.14% | 5.55% |
EBITDA | 335,768 | 365,508 | 374,516 | 353,484 | 349,986 | 347,855 |
EBITDA Margin | 15.77% | 15.90% | 15.29% | 17.37% | 18.53% | 18.04% |
D&A For EBITDA | 57,022 | 65,505 | 80,708 | 74,047 | 74,135 | 74,100 |
EBIT | 278,746 | 300,003 | 293,808 | 279,438 | 275,851 | 273,755 |
EBIT Margin | 13.10% | 13.05% | 12.00% | 13.73% | 14.60% | 14.19% |
Effective Tax Rate | 18.37% | 17.72% | 17.09% | 13.73% | 14.69% | 9.38% |
Revenue as Reported | 2,128,553 | 2,299,256 | 2,448,696 | 2,035,477 | 1,889,065 | 1,928,606 |