IDICO Urban and House Development Investment JSC (HOSE:UIC)
Vietnam
· Delayed Price · Currency is VND 51,000
+1,000 (2.00%)
At close: Feb 20, 2025
HOSE:UIC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2014 | FY 2013 | FY 2012 | 2011 - 2007 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Jan '14 Jan 1, 2014 | Jan '13 Jan 1, 2013 | 2012 - 2008 |
| Revenue | 2,967,385 | 2,450,028 | 1,700,861 | 1,593,895 | 1,523,112 | Upgrade
|
| Revenue Growth (YoY) | 21.12% | 44.05% | 6.71% | 4.65% | 23.95% | Upgrade
|
| Selling, General & Admin | 28,722 | 24,759 | 11,071 | 12,874 | 15,372 | Upgrade
|
| Other Operating Expenses | 2,869,576 | 2,372,065 | 1,664,585 | 1,559,802 | 1,462,856 | Upgrade
|
| Total Operating Expenses | 2,898,298 | 2,396,823 | 1,675,656 | 1,572,676 | 1,478,228 | Upgrade
|
| Operating Income | 69,087 | 53,205 | 25,205 | 21,219 | 44,884 | Upgrade
|
| Interest Expense | -1,971 | -1,405 | -4,677 | -8,326 | -20,399 | Upgrade
|
| Interest Income | 7,425 | 4,828 | 2,682 | 2,426 | 4,139 | Upgrade
|
| Net Interest Expense | 5,454 | 3,423 | -1,995 | -5,900 | -16,260 | Upgrade
|
| Other Non-Operating Income (Expenses) | -2,039 | -168.78 | 5,005 | 13,474 | 1,474 | Upgrade
|
| EBT Excluding Unusual Items | 72,502 | 56,459 | 28,216 | 28,794 | 30,098 | Upgrade
|
| Gain (Loss) on Sale of Investments | 52.89 | 475.96 | 4,341 | 4,313 | 1,426 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2.53 | 4,488 | 885.61 | -73.54 | - | Upgrade
|
| Insurance Settlements | 300.46 | - | - | - | - | Upgrade
|
| Pretax Income | 72,858 | 61,423 | 33,442 | 33,033 | 31,524 | Upgrade
|
| Income Tax Expense | 15,431 | 12,769 | 6,439 | 6,953 | 3,717 | Upgrade
|
| Net Income | 57,427 | 48,654 | 27,004 | 26,080 | 27,807 | Upgrade
|
| Preferred Dividends & Other Adjustments | 1,149 | 973.09 | - | - | - | Upgrade
|
| Net Income to Common | 56,278 | 47,681 | 27,004 | 26,080 | 27,807 | Upgrade
|
| Net Income Growth | 18.03% | 80.18% | 3.54% | -6.21% | 41.50% | Upgrade
|
| Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | Upgrade
|
| EPS (Basic) | 7034.76 | 5960.16 | 3375.44 | 3259.97 | 3475.88 | Upgrade
|
| EPS (Diluted) | 7034.76 | 5960.00 | 3375.44 | 3259.97 | 3475.88 | Upgrade
|
| EPS Growth | 18.03% | 76.57% | 3.54% | -6.21% | 41.50% | Upgrade
|
| Free Cash Flow | 6,717 | 14,202 | 9,949 | 11,280 | 58,920 | Upgrade
|
| Free Cash Flow Per Share | 839.60 | 1775.23 | 1243.59 | 1409.95 | 7364.99 | Upgrade
|
| Dividend Per Share | - | - | 1500.000 | 1500.000 | 1500.000 | Upgrade
|
| Profit Margin | 1.90% | 1.95% | 1.59% | 1.64% | 1.83% | Upgrade
|
| Free Cash Flow Margin | 0.23% | 0.58% | 0.58% | 0.71% | 3.87% | Upgrade
|
| EBITDA | 100,874 | 79,312 | 41,955 | 36,721 | 59,789 | Upgrade
|
| EBITDA Margin | 3.40% | 3.24% | 2.47% | 2.30% | 3.93% | Upgrade
|
| D&A For EBITDA | 31,787 | 26,107 | 16,750 | 15,502 | 14,904 | Upgrade
|
| EBIT | 69,087 | 53,205 | 25,205 | 21,219 | 44,884 | Upgrade
|
| EBIT Margin | 2.33% | 2.17% | 1.48% | 1.33% | 2.95% | Upgrade
|
| Effective Tax Rate | 21.18% | 20.79% | 19.25% | 21.05% | 11.79% | Upgrade
|
| Revenue as Reported | - | - | 1,700,861 | 1,593,895 | 1,523,112 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.