Dong Nai Port JSC (HOSE:PDN)
Vietnam · Delayed Price · Currency is VND 95,000
-500 (-0.52%)
At close: Aug 12, 2026
Dong Nai Port JSC 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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 1,644,329 | 1,575,697 | 1,337,315 | 1,167,237 | 1,067,545 | 892,513 | |
Revenue Growth | 13.52% | 17.82% | 14.57% | 9.34% | 19.61% | 12.47% |
Cost of Revenue | 1,014,477 | 983,586 | 838,729 | 738,408 | 702,307 | 624,310 |
Gross Profit | 629,853 | 592,110 | 498,586 | 428,829 | 365,238 | 268,203 |
Selling, General & Admin | 81,124 | 81,246 | 83,478 | 74,571 | 75,056 | 66,569 |
Operating Expenses | 81,124 | 81,246 | 83,478 | 74,571 | 75,056 | 66,569 |
Operating Income | 548,728 | 510,865 | 415,108 | 354,258 | 290,182 | 201,634 |
Interest Expense | -6,216 | -5,297 | -7,038 | -10,878 | -14,301 | -12,522 |
Interest & Investment Income | 51,129 | 39,469 | 24,946 | 25,783 | 15,726 | 11,035 |
Currency Exchange Gain (Loss) | 192.7 | 169.62 | 122.9 | 47.48 | 60.51 | -31.17 |
Other Non Operating Income (Expenses) | -15,676 | 395 | 425.09 | -909.04 | 559.98 | 472.17 |
Pretax Income | 578,158 | 545,601 | 433,564 | 368,302 | 292,227 | 200,587 |
Income Tax Expense | 115,690 | 109,107 | 86,322 | 73,726 | 58,034 | 39,806 |
Net Income | 462,468 | 436,494 | 347,242 | 294,575 | 234,193 | 160,781 |
Preferred Dividends & Other Adjustments | 29,810 | 28,101 | 24,489 | 22,778 | 22,037 | 19,941 |
Net Income to Common | 432,658 | 408,393 | 322,753 | 271,798 | 212,156 | 140,840 |
Net Income Growth | 13.63% | 26.53% | 18.75% | 28.11% | 50.64% | 0.83% |
Shares Outstanding (Basic) | 56 | 56 | 56 | 56 | 56 | 56 |
Shares Outstanding (Diluted) | 56 | 56 | 56 | 56 | 56 | 56 |
Shares Change | -1.87% | - | - | - | - | - |
EPS (Basic) | 7786.42 | 7349.72 | 5808.47 | 4891.45 | 3818.11 | 2534.65 |
EPS (Diluted) | 7786.42 | 7349.72 | 5808.00 | 4891.33 | 3818.00 | 2534.65 |
EPS Growth | 15.80% | 26.55% | 18.74% | 28.11% | 50.63% | 0.83% |
Additional Metrics
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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 259,907 | 313,732 | 355,374 | 245,816 | 194,999 | 74,273 |
Free Cash Flow Per Share | 4677.47 | 5646.14 | 6395.56 | 4423.88 | 3509.33 | 1336.66 |
Dividend Per Share | - | - | 3000.000 | 2333.333 | 1666.667 | 1333.333 |
Dividend Growth | - | - | 28.57% | 40.00% | 25.00% | 14.29% |
Gross Margin | 38.30% | 37.58% | 37.28% | 36.74% | 34.21% | 30.05% |
Operating Margin | 33.37% | 32.42% | 31.04% | 30.35% | 27.18% | 22.59% |
Profit Margin | 26.31% | 25.92% | 24.13% | 23.29% | 19.87% | 15.78% |
Free Cash Flow Margin | 15.81% | 19.91% | 26.57% | 21.06% | 18.27% | 8.32% |
EBITDA | 594,796 | 559,724 | 466,176 | 410,009 | 347,987 | 258,153 |
EBITDA Margin | 36.17% | 35.52% | 34.86% | 35.13% | 32.60% | 28.92% |
D&A For EBITDA | 46,067 | 48,859 | 51,068 | 55,751 | 57,805 | 56,519 |
EBIT | 548,728 | 510,865 | 415,108 | 354,258 | 290,182 | 201,634 |
EBIT Margin | 33.37% | 32.42% | 31.04% | 30.35% | 27.18% | 22.59% |
Effective Tax Rate | 20.01% | 20.00% | 19.91% | 20.02% | 19.86% | 19.84% |
Revenue as Reported | 1,644,329 | 1,575,697 | 1,337,315 | 1,167,237 | 1,067,545 | 892,513 |