IDICO Urban and House Development Investment JSC (HOSE:UIC)
Vietnam · Delayed Price · Currency is VND 54,500
-4,000 (-6.84%)
At close: Nov 2, 2026
HOSE:UIC 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 2014 | FY 2013 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Jan '14 Jan 1, 2014 |
| 3,546,495 | 3,379,697 | 2,967,385 | 2,450,028 | 1,700,861 | 1,593,895 | |
Revenue Growth | 7.50% | 13.89% | 21.12% | 44.05% | 6.71% | 4.65% |
Selling, General & Admin | 14,091 | 5,392 | 5,579 | 6,865 | 11,071 | 12,874 |
Depreciation & Amortization | 357.58 | 715.16 | 429.58 | - | - | - |
Provision for Bad Debts | 1,385 | 1,462 | 4,226 | - | - | - |
Other Operating Expenses | 3,405,151 | 3,252,736 | 2,888,063 | 2,389,958 | 1,664,585 | 1,559,802 |
Total Operating Expenses | 3,420,985 | 3,260,305 | 2,898,298 | 2,396,823 | 1,675,656 | 1,572,676 |
Operating Income | 125,510 | 119,392 | 69,087 | 53,205 | 25,205 | 21,219 |
Interest Expense | -4,224 | -3,073 | -1,971 | -1,405 | -4,677 | -8,326 |
Interest Income | 3,894 | 11,846 | 7,425 | 4,828 | 2,682 | 2,426 |
Net Interest Expense | -330.41 | 8,773 | 5,454 | 3,423 | -1,995 | -5,900 |
Other Non-Operating Income (Expenses) | 16,781 | -140.94 | -1,736 | -168.78 | 5,005 | 13,474 |
EBT Excluding Unusual Items | 141,960 | 128,024 | 72,805 | 56,459 | 28,216 | 28,794 |
Gain (Loss) on Sale of Investments | - | - | 52.89 | 475.96 | 4,341 | 4,313 |
Gain (Loss) on Sale of Assets | - | - | - | 4,488 | 885.61 | -73.54 |
Pretax Income | 141,960 | 128,024 | 72,858 | 61,423 | 33,442 | 33,033 |
Income Tax Expense | 28,747 | 25,986 | 15,431 | 12,769 | 6,439 | 6,953 |
Net Income | 113,213 | 102,038 | 57,427 | 48,654 | 27,004 | 26,080 |
Preferred Dividends & Other Adjustments | 2,407 | 2,041 | 1,149 | 973.09 | - | - |
Net Income to Common | 110,806 | 99,997 | 56,278 | 47,681 | 27,004 | 26,080 |
Net Income Growth | 27.83% | 77.68% | 18.03% | 76.57% | 3.54% | -6.21% |
Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 8 |
Shares Change | 2.40% | 2.28% | - | - | - | - |
EPS (Basic) | 13348.22 | 12220.62 | 7034.76 | 5960.16 | 3375.44 | 3259.97 |
EPS (Diluted) | 13348.22 | 12220.62 | 7034.76 | 5960.00 | 3375.44 | 3259.97 |
EPS Growth | 24.84% | 73.72% | 18.03% | 76.57% | 3.54% | -6.21% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2014 | FY 2013 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Jan '14 Jan 1, 2014 |
Free Cash Flow | 64,208 | 120,183 | 6,717 | 14,202 | 9,949 | 11,280 |
Free Cash Flow Per Share | 7734.76 | 14687.53 | 839.60 | 1775.23 | 1243.59 | 1409.95 |
Dividend Per Share | - | - | - | - | 1500.000 | 1500.000 |
Dividend Growth | - | - | - | - | 0% | 0% |
Profit Margin | 3.12% | 2.96% | 1.90% | 1.95% | 1.59% | 1.64% |
Free Cash Flow Margin | 1.81% | 3.56% | 0.23% | 0.58% | 0.58% | 0.71% |
EBITDA | 162,833 | 155,248 | 100,874 | 79,312 | 41,955 | 36,721 |
EBITDA Margin | 4.59% | 4.59% | 3.40% | 3.24% | 2.47% | 2.30% |
D&A For EBITDA | 37,323 | 35,856 | 31,787 | 26,107 | 16,750 | 15,502 |
EBIT | 125,510 | 119,392 | 69,087 | 53,205 | 25,205 | 21,219 |
EBIT Margin | 3.54% | 3.53% | 2.33% | 2.17% | 1.48% | 1.33% |
Effective Tax Rate | 20.25% | 20.30% | 21.18% | 20.79% | 19.25% | 21.05% |
Revenue as Reported | 3,546,495 | 3,379,697 | 2,967,385 | 2,450,028 | 1,700,861 | 1,593,895 |