Can Don Hydro Power JSC (HOSE:SJD)
Vietnam
· Delayed Price · Currency is VND 14,500
0.00 (0.00%)
At close: May 13, 2025
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 | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 418,795 | 422,545 | 430,810 | 455,267 | 425,349 | 331,270 | Upgrade
|
| Revenue Growth (YoY) | -0.88% | -1.92% | -5.37% | 7.03% | 28.40% | -22.08% | Upgrade
|
| Selling, General & Admin | 19,425 | 19,356 | 17,356 | 17,704 | 30,322 | 49,947 | Upgrade
|
| Depreciation & Amortization | 443.85 | 443.85 | 407.6 | 390.47 | - | - | Upgrade
|
| Provision for Bad Debts | -18,723 | -18,723 | 3,639 | 8,172 | - | - | Upgrade
|
| Other Operating Expenses | 231,755 | 228,561 | 231,774 | 217,767 | 192,699 | 153,304 | Upgrade
|
| Total Operating Expenses | 232,901 | 229,638 | 253,177 | 244,033 | 223,021 | 203,251 | Upgrade
|
| Operating Income | 185,894 | 192,906 | 177,633 | 211,234 | 202,328 | 128,019 | Upgrade
|
| Interest Expense | -16,162 | -16,287 | -18,514 | -14,997 | -13,372 | -16,049 | Upgrade
|
| Interest Income | 9,101 | 8,263 | 7,346 | 194.4 | 9,825 | 15,677 | Upgrade
|
| Net Interest Expense | -7,061 | -8,024 | -11,168 | -14,803 | -3,547 | -371.88 | Upgrade
|
| Currency Exchange Gain (Loss) | -4,365 | -4,365 | -2,856 | -3,402 | 1,102 | 171.31 | Upgrade
|
| Other Non-Operating Income (Expenses) | -919.75 | -1,131 | 117.98 | -518.54 | 84.58 | 448.21 | Upgrade
|
| EBT Excluding Unusual Items | 173,547 | 179,385 | 163,728 | 192,511 | 199,967 | 128,267 | Upgrade
|
| Pretax Income | 173,547 | 179,385 | 163,728 | 192,511 | 199,967 | 128,267 | Upgrade
|
| Income Tax Expense | 35,381 | 36,692 | 33,557 | 38,247 | 39,932 | 28,518 | Upgrade
|
| Earnings From Continuing Ops. | 138,167 | 142,693 | 130,170 | 154,264 | 160,036 | 99,749 | Upgrade
|
| Minority Interest in Earnings | -108.32 | -228.5 | -283.05 | -328.26 | -101.42 | 1,336 | Upgrade
|
| Net Income | 138,058 | 142,465 | 129,887 | 153,936 | 159,934 | 101,085 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 9,751 | 9,149 | 8,582 | 5,271 | Upgrade
|
| Net Income to Common | 138,058 | 142,465 | 120,136 | 144,787 | 151,353 | 95,814 | Upgrade
|
| Net Income Growth | 9.67% | 9.68% | -15.62% | -3.75% | 58.22% | -34.23% | Upgrade
|
| Shares Outstanding (Basic) | 69 | 69 | 69 | 69 | 69 | 69 | Upgrade
|
| Shares Outstanding (Diluted) | 69 | 69 | 69 | 69 | 69 | 69 | Upgrade
|
| Shares Change (YoY) | 0.03% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 2000.49 | 2064.75 | 1741.14 | 2098.40 | 2193.56 | 1388.64 | Upgrade
|
| EPS (Diluted) | 2000.49 | 2064.75 | 1741.14 | 2098.40 | 2193.56 | 1388.64 | Upgrade
|
| EPS Growth | 18.85% | 18.59% | -17.03% | -4.34% | 57.97% | -34.06% | Upgrade
|
| Free Cash Flow | 173,153 | 199,397 | 202,340 | 249,882 | -10,703 | 15,221 | Upgrade
|
| Free Cash Flow Per Share | 2509.01 | 2889.87 | 2932.53 | 3621.56 | -155.12 | 220.60 | Upgrade
|
| Dividend Per Share | - | - | 1800.000 | 1400.000 | 1500.000 | 1300.000 | Upgrade
|
| Dividend Growth | - | - | 28.57% | -6.67% | 15.38% | - | Upgrade
|
| Profit Margin | 32.97% | 33.72% | 27.89% | 31.80% | 35.58% | 28.92% | Upgrade
|
| Free Cash Flow Margin | 41.35% | 47.19% | 46.97% | 54.89% | -2.52% | 4.59% | Upgrade
|
| EBITDA | 266,205 | 273,865 | 264,009 | 296,429 | 282,612 | 190,414 | Upgrade
|
| EBITDA Margin | 63.57% | 64.81% | 61.28% | 65.11% | 66.44% | 57.48% | Upgrade
|
| D&A For EBITDA | 80,311 | 80,958 | 86,376 | 85,195 | 80,284 | 62,395 | Upgrade
|
| EBIT | 185,894 | 192,906 | 177,633 | 211,234 | 202,328 | 128,019 | Upgrade
|
| EBIT Margin | 44.39% | 45.65% | 41.23% | 46.40% | 47.57% | 38.65% | Upgrade
|
| Effective Tax Rate | 20.39% | 20.45% | 20.50% | 19.87% | 19.97% | 22.23% | Upgrade
|
| Revenue as Reported | 418,795 | 422,545 | 430,810 | 455,267 | 425,349 | 331,270 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.