Sonadezi Chau Duc Shareholding Company (HOSE:SZC)
Vietnam · Delayed Price · Currency is VND 19,250
+250 (1.32%)
At close: Nov 3, 2026
HOSE:SZC 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 |
Rental Revenue | 725,743 | 1,097,974 | 872,691 | 817,957 | 858,889 | 713,222 |
Other Revenue | -13 | -28 | -2,008 | -11.5 | - | - |
| 725,730 | 1,097,946 | 870,683 | 817,946 | 858,889 | 713,222 | |
Revenue Growth (YoY | -23.46% | 26.10% | 6.45% | -4.77% | 20.42% | 64.72% |
Property Expenses | 403,836 | 537,449 | 439,853 | 467,625 | 549,248 | 262,205 |
Selling, General & Administrative | 82,137 | 86,905 | 61,417 | 55,000 | 50,033 | 64,737 |
Total Operating Expenses | 485,973 | 624,354 | 501,269 | 522,625 | 599,282 | 326,942 |
Operating Income | 239,756 | 473,592 | 369,413 | 295,321 | 259,607 | 386,280 |
Interest Expense | -23,558 | -26,801 | -32,182 | -45,848 | -32,202 | -7,199 |
Interest & Investment Income | 9,313 | 34,246 | 39,978 | 17,053 | 15,195 | 13,017 |
Currency Exchange Gain (Loss) | 32.31 | 32.31 | 36.7 | 31.52 | 38.61 | -17.68 |
Other Non-Operating Income | -9,808 | -34,625 | -2,645 | 320.16 | 1,539 | 4,605 |
EBT Excluding Unusual Items | 215,735 | 446,444 | 374,601 | 266,877 | 244,178 | 396,685 |
Pretax Income | 215,735 | 446,444 | 374,601 | 266,877 | 244,178 | 396,685 |
Income Tax Expense | 55,333 | 101,644 | 75,998 | 48,004 | 46,811 | 73,057 |
Net Income | 160,402 | 344,801 | 298,603 | 218,873 | 197,367 | 323,629 |
Preferred Dividends & Other Adjustments | 27,262 | 27,262 | 25,740 | 12,680 | 15,750 | 28,700 |
Net Income to Common | 133,140 | 317,538 | 272,863 | 206,193 | 181,617 | 294,929 |
Net Income Growth | -53.78% | 16.37% | 32.33% | 13.53% | -38.42% | 80.14% |
Basic Shares Outstanding | 179 | 180 | 167 | 120 | 120 | 120 |
Diluted Shares Outstanding | 179 | 180 | 167 | 180 | 120 | 120 |
Shares Change | -4.77% | 7.54% | -7.02% | 49.99% | - | - |
EPS (Basic) | 744.69 | 1764.24 | 1630.41 | 1718.28 | 1513.47 | 2457.74 |
EPS (Diluted) | 744.45 | 1764.00 | 1630.00 | 1146.00 | 1513.00 | 2457.74 |
EPS Growth | -51.47% | 8.22% | 42.23% | -24.26% | -38.44% | 80.14% |
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 |
Dividend Per Share | - | - | 1000.000 | 1000.000 | - | 833.333 |
Dividend Growth | - | - | 0% | - | - | - |
Operating Margin | 33.04% | 43.13% | 42.43% | 36.10% | 30.23% | 54.16% |
Profit Margin | 18.35% | 28.92% | 31.34% | 25.21% | 21.15% | 41.35% |
EBITDA | 402,473 | 809,459 | 682,726 | 632,969 | 713,748 | 617,704 |
EBITDA Margin | 55.46% | 73.72% | 78.41% | 77.39% | 83.10% | 86.61% |
D&A For Ebitda | 162,717 | 335,867 | 313,313 | 337,648 | 454,141 | 231,423 |
EBIT | 239,756 | 473,592 | 369,413 | 295,321 | 259,607 | 386,280 |
EBIT Margin | 33.04% | 43.13% | 42.43% | 36.10% | 30.23% | 54.16% |
Effective Tax Rate | 25.65% | 22.77% | 20.29% | 17.99% | 19.17% | 18.42% |
Revenue as Reported | 725,730 | 1,097,946 | 870,683 | 817,946 | 858,889 | 713,222 |