Can Don Hydro Power JSC (HOSE:SJD)
Vietnam · Delayed Price · Currency is VND 14,000
-100 (-0.71%)
At close: Jan 30, 2026
Can Don Hydro Power JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 449,391 | 422,545 | 430,810 | 455,267 | 425,349 | |
Revenue Growth (YoY) | 6.35% | -1.92% | -5.37% | 7.03% | 28.40% |
Selling, General & Admin | 28,027 | 19,356 | 17,356 | 17,704 | 30,322 |
Depreciation & Amortization | 512.98 | 443.85 | 407.6 | 390.47 | - |
Provision for Bad Debts | -12,949 | -18,723 | 3,639 | 8,172 | - |
Other Operating Expenses | 234,622 | 228,561 | 231,774 | 217,767 | 192,699 |
Total Operating Expenses | 250,213 | 229,638 | 253,177 | 244,033 | 223,021 |
Operating Income | 199,177 | 192,906 | 177,633 | 211,234 | 202,328 |
Interest Expense | -14,695 | -16,287 | -18,514 | -14,997 | -13,372 |
Interest Income | 20,297 | 8,263 | 7,346 | 194.4 | 9,825 |
Net Interest Expense | 5,602 | -8,024 | -11,168 | -14,803 | -3,547 |
Currency Exchange Gain (Loss) | -2,970 | -4,365 | -2,856 | -3,402 | 1,102 |
Other Non-Operating Income (Expenses) | -1,646 | -1,131 | 117.98 | -518.54 | 84.58 |
EBT Excluding Unusual Items | 200,163 | 179,385 | 163,728 | 192,511 | 199,967 |
Legal Settlements | -122.39 | - | - | - | - |
Pretax Income | 200,040 | 179,385 | 163,728 | 192,511 | 199,967 |
Income Tax Expense | 38,457 | 36,692 | 33,557 | 38,247 | 39,932 |
Earnings From Continuing Ops. | 161,583 | 142,693 | 130,170 | 154,264 | 160,036 |
Minority Interest in Earnings | -958.63 | -228.5 | -283.05 | -328.26 | -101.42 |
Net Income | 160,625 | 142,465 | 129,887 | 153,936 | 159,934 |
Preferred Dividends & Other Adjustments | - | - | 9,751 | 9,149 | 8,582 |
Net Income to Common | 160,625 | 142,465 | 120,136 | 144,787 | 151,353 |
Net Income Growth | 12.75% | 9.68% | -15.62% | -3.75% | 58.22% |
Shares Outstanding (Basic) | 69 | 69 | 69 | 69 | 69 |
Shares Outstanding (Diluted) | 69 | 69 | 69 | 69 | 69 |
Shares Change (YoY) | -0.00% | - | - | - | - |
EPS (Basic) | 2328.00 | 2064.75 | 1741.14 | 2098.40 | 2193.56 |
EPS (Diluted) | 2328.00 | 2064.75 | 1741.14 | 2098.40 | 2193.56 |
EPS Growth | 12.75% | 18.59% | -17.03% | -4.34% | 57.97% |
Free Cash Flow | 147,449 | 199,397 | 202,340 | 249,882 | -10,703 |
Free Cash Flow Per Share | 2137.04 | 2889.87 | 2932.53 | 3621.56 | -155.12 |
Dividend Per Share | - | 1650.000 | 1800.000 | 1400.000 | 1500.000 |
Dividend Growth | - | -8.33% | 28.57% | -6.67% | 15.38% |
Profit Margin | 35.74% | 33.72% | 27.89% | 31.80% | 35.58% |
Free Cash Flow Margin | 32.81% | 47.19% | 46.97% | 54.89% | -2.52% |
EBITDA | 236,008 | 273,865 | 264,009 | 296,429 | 282,612 |
EBITDA Margin | 52.52% | 64.81% | 61.28% | 65.11% | 66.44% |
D&A For EBITDA | 36,830 | 80,958 | 86,376 | 85,195 | 80,284 |
EBIT | 199,177 | 192,906 | 177,633 | 211,234 | 202,328 |
EBIT Margin | 44.32% | 45.65% | 41.23% | 46.40% | 47.57% |
Effective Tax Rate | 19.23% | 20.45% | 20.50% | 19.87% | 19.97% |
Revenue as Reported | 449,391 | 422,545 | 430,810 | 455,267 | 425,349 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.