DongNai Plastic Construction Joint-stock Company (HNX:DNP)
Vietnam
· Delayed Price · Currency is VND 19,300
+600 (3.21%)
At close: May 12, 2025
HNX:DNP 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 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 8,898,420 | 7,579,411 | 7,692,849 | 6,237,420 | 3,288,654 | Upgrade
|
| Revenue Growth (YoY) | 17.40% | -1.47% | 23.33% | 89.66% | 17.49% | Upgrade
|
| Cost of Revenue | 7,390,350 | 6,257,448 | 6,407,796 | 5,249,928 | 2,714,355 | Upgrade
|
| Gross Profit | 1,508,070 | 1,321,963 | 1,285,054 | 987,492 | 574,300 | Upgrade
|
| Selling, General & Admin | 994,376 | 918,642 | 878,995 | 727,041 | 468,050 | Upgrade
|
| Operating Expenses | 994,376 | 918,642 | 878,995 | 727,041 | 468,050 | Upgrade
|
| Operating Income | 513,693 | 403,321 | 406,059 | 260,451 | 106,249 | Upgrade
|
| Interest Expense | -549,023 | -658,318 | -619,346 | -522,480 | -312,945 | Upgrade
|
| Interest & Investment Income | 281,888 | 300,251 | 210,164 | 98,787 | 66,252 | Upgrade
|
| Earnings From Equity Investments | 97,152 | 5,414 | 12,109 | 11,596 | 21,585 | Upgrade
|
| Currency Exchange Gain (Loss) | -4,234 | 2,993 | -7,808 | -4,463 | -1,641 | Upgrade
|
| Other Non Operating Income (Expenses) | -277,746 | -136,368 | -71,388 | 28,873 | -6,079 | Upgrade
|
| EBT Excluding Unusual Items | 61,730 | -82,706 | -70,210 | -127,236 | -126,579 | Upgrade
|
| Gain (Loss) on Sale of Investments | 166,990 | 271,397 | 241,395 | 170,218 | 158,962 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 492.65 | 582.31 | Upgrade
|
| Pretax Income | 228,720 | 188,690 | 171,185 | 43,475 | 32,965 | Upgrade
|
| Income Tax Expense | 36,929 | 60,756 | 76,333 | 20,729 | 5,880 | Upgrade
|
| Earnings From Continuing Operations | 191,791 | 127,935 | 94,852 | 22,746 | 27,085 | Upgrade
|
| Minority Interest in Earnings | -148,295 | -87,479 | -90,465 | -14,403 | -13,753 | Upgrade
|
| Net Income | 43,496 | 40,455 | 4,387 | 8,343 | 13,333 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | 409.81 | 21.79 | Upgrade
|
| Net Income to Common | 43,496 | 40,455 | 4,387 | 7,933 | 13,311 | Upgrade
|
| Net Income Growth | 7.52% | 822.21% | -47.42% | -37.42% | -36.88% | Upgrade
|
| Shares Outstanding (Basic) | 130 | 119 | 119 | 109 | 101 | Upgrade
|
| Shares Outstanding (Diluted) | 130 | 119 | 119 | 109 | 101 | Upgrade
|
| Shares Change (YoY) | 8.97% | - | 8.85% | 8.06% | 1.09% | Upgrade
|
| EPS (Basic) | 335.69 | 340.24 | 36.89 | 72.63 | 131.67 | Upgrade
|
| EPS (Diluted) | 335.69 | 340.00 | 36.89 | 72.63 | 131.67 | Upgrade
|
| EPS Growth | -1.27% | 821.55% | -49.20% | -44.84% | -32.82% | Upgrade
|
| Free Cash Flow | 95,526 | 201,737 | -1,412,111 | -526,549 | -205,510 | Upgrade
|
| Free Cash Flow Per Share | 737.25 | 1696.68 | -11876.35 | -4820.30 | -2032.89 | Upgrade
|
| Gross Margin | 16.95% | 17.44% | 16.71% | 15.83% | 17.46% | Upgrade
|
| Operating Margin | 5.77% | 5.32% | 5.28% | 4.18% | 3.23% | Upgrade
|
| Profit Margin | 0.49% | 0.53% | 0.06% | 0.13% | 0.40% | Upgrade
|
| Free Cash Flow Margin | 1.07% | 2.66% | -18.36% | -8.44% | -6.25% | Upgrade
|
| EBITDA | 1,222,178 | 1,059,124 | 1,060,347 | 869,100 | 444,567 | Upgrade
|
| EBITDA Margin | 13.73% | 13.97% | 13.78% | 13.93% | 13.52% | Upgrade
|
| D&A For EBITDA | 708,485 | 655,804 | 654,287 | 608,650 | 338,318 | Upgrade
|
| EBIT | 513,693 | 403,321 | 406,059 | 260,451 | 106,249 | Upgrade
|
| EBIT Margin | 5.77% | 5.32% | 5.28% | 4.18% | 3.23% | Upgrade
|
| Effective Tax Rate | 16.15% | 32.20% | 44.59% | 47.68% | 17.84% | Upgrade
|
| Revenue as Reported | 8,898,420 | 7,579,411 | 7,692,849 | 6,237,420 | 3,288,654 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.