Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
G

Gemadept Corp
VN:GMD

Watchlist Manager
Gemadept Corp
VN:GMD
Watchlist
Price: 75 000 VND 0.67% Market Closed
Market Cap: ₫32T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+53%
5Y
+128%
10Y
+66%
Operating Income
+
3Y
+53%
5Y
+244%
10Y
+151%
Net Income
+
3Y
+69%
5Y
+352%
10Y
+304%

Earnings Waterfall
Gemadept Corp

Income Statement
Gemadept Corp

Rotate your device to view
Income Statement
Currency: VND
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
5 653
0
0
0
13 858
0
0
0
32 281
10 400
20 963
29 999
59 937
64 035
72 360
80 812
60 729
62 798
68 142
96 324
135 976
103 346
121 722
117 571
158 257
164 771
160 693
150 682
143 503
133 429
124 940
120 674
115 012
110 871
107 172
112 367
112 638
114 769
117 521
118 395
118 500
117 477
114 157
110 970
121 195
129 891
156 311
147 541
143 856
97 043
74 984
85 857
128 796
141 147
149 233
151 095
145 400
149 476
148 868
150 558
146 595
135 975
128 204
123 142
119 253
119 769
122 349
124 607
130 757
137 437
124 025
132 696
134 993
134 327
151 655
144 377
139 488
131 008
0
0
0
Revenue
500 435
N/A
494 461
-1%
502 087
+2%
538 158
+7%
569 833
+6%
624 239
+10%
698 598
+12%
759 744
+9%
824 439
+9%
845 338
+3%
866 439
+2%
866 622
+0%
1 101 597
+27%
1 141 761
+4%
1 290 221
+13%
1 323 150
+3%
1 211 978
-8%
1 216 798
+0%
1 128 008
-7%
1 138 767
+1%
1 171 917
+3%
1 395 338
+19%
1 595 886
+14%
1 825 789
+14%
1 912 925
+5%
1 880 899
-2%
1 856 976
-1%
1 827 964
-2%
1 774 449
-3%
1 775 937
+0%
1 879 791
+6%
1 907 567
+1%
2 147 309
+13%
2 226 754
+4%
2 276 198
+2%
2 399 144
+5%
2 382 021
-1%
2 508 031
+5%
2 578 777
+3%
2 609 268
+1%
2 580 465
-1%
2 531 409
-2%
2 469 433
-2%
2 467 804
0%
2 525 138
+2%
2 573 830
+2%
2 703 131
+5%
2 794 938
+3%
3 012 605
+8%
3 211 452
+7%
3 382 610
+5%
3 575 573
+6%
3 586 332
+0%
3 621 354
+1%
3 662 627
+1%
3 635 106
-1%
3 741 669
+3%
3 753 227
+0%
3 810 256
+2%
3 882 798
+2%
3 983 963
+3%
3 813 239
-4%
3 415 498
-10%
3 135 119
-8%
2 707 556
-14%
2 647 375
-2%
2 706 413
+2%
2 704 750
0%
2 642 914
-2%
2 614 937
-1%
2 553 999
-2%
2 548 064
0%
2 605 666
+2%
2 692 122
+3%
2 835 781
+5%
2 872 706
+1%
3 206 290
+12%
3 398 678
+6%
3 624 947
+7%
3 888 177
+7%
3 898 244
+0%
3 920 356
+1%
3 854 601
-2%
3 860 582
+0%
3 845 826
0%
3 949 395
+3%
4 188 119
+6%
4 454 315
+6%
4 832 025
+8%
5 103 431
+6%
5 446 265
+7%
5 742 646
+5%
5 945 565
+4%
Gross Profit
Cost of Revenue
(364 092)
(362 861)
(377 271)
(403 470)
(438 058)
(485 273)
(547 394)
(605 119)
(645 116)
(661 147)
(683 791)
(681 883)
(858 553)
(883 040)
(999 120)
(1 018 559)
(964 641)
(971 977)
(889 303)
(891 502)
(943 716)
(1 151 963)
(1 345 173)
(1 551 530)
(1 586 775)
(1 548 905)
(1 525 416)
(1 508 820)
(1 518 581)
(1 521 552)
(1 646 603)
(1 666 584)
(1 755 391)
(1 830 283)
(1 837 922)
(1 941 486)
(1 992 851)
(2 118 417)
(2 153 884)
(2 179 236)
(2 124 876)
(2 077 273)
(2 036 031)
(2 032 091)
(2 080 284)
(2 105 186)
(2 196 900)
(2 249 971)
(2 387 502)
(2 485 174)
(2 542 746)
(2 617 136)
(2 639 664)
(2 655 579)
(2 656 734)
(2 669 576)
(2 723 431)
(2 760 253)
(2 847 330)
(2 883 310)
(2 954 817)
(2 774 330)
(2 368 868)
(2 085 237)
(1 739 451)
(1 634 652)
(1 702 433)
(1 692 007)
(1 630 141)
(1 614 574)
(1 567 305)
(1 585 794)
(1 656 082)
(1 721 087)
(1 802 818)
(1 834 522)
(2 064 489)
(2 163 697)
(2 273 291)
(2 397 581)
(2 180 183)
(2 127 874)
(2 038 665)
(1 982 299)
(2 067 811)
(2 157 076)
(2 344 700)
(2 494 309)
(2 696 544)
(2 847 205)
(2 978 573)
(3 190 047)
(3 230 154)
Gross Profit
136 343
N/A
131 599
-3%
124 815
-5%
134 688
+8%
131 775
-2%
138 966
+5%
151 205
+9%
154 625
+2%
179 322
+16%
184 191
+3%
182 647
-1%
184 739
+1%
243 044
+32%
258 722
+6%
291 104
+13%
304 593
+5%
247 337
-19%
244 822
-1%
238 705
-2%
247 264
+4%
228 202
-8%
243 374
+7%
250 712
+3%
274 259
+9%
326 150
+19%
331 992
+2%
331 559
0%
319 142
-4%
255 869
-20%
254 385
-1%
233 187
-8%
240 983
+3%
391 918
+63%
396 472
+1%
438 277
+11%
457 660
+4%
389 170
-15%
389 614
+0%
424 893
+9%
430 030
+1%
455 589
+6%
454 135
0%
433 401
-5%
435 713
+1%
444 854
+2%
468 643
+5%
506 230
+8%
544 966
+8%
625 102
+15%
726 278
+16%
839 864
+16%
958 438
+14%
946 669
-1%
965 776
+2%
1 005 893
+4%
965 529
-4%
1 018 238
+5%
992 973
-2%
962 926
-3%
999 488
+4%
1 029 146
+3%
1 038 909
+1%
1 046 630
+1%
1 049 882
+0%
968 105
-8%
1 012 723
+5%
1 003 980
-1%
1 012 742
+1%
1 012 773
+0%
1 000 363
-1%
986 693
-1%
962 270
-2%
949 585
-1%
971 035
+2%
1 032 962
+6%
1 038 184
+1%
1 141 801
+10%
1 234 981
+8%
1 351 656
+9%
1 490 596
+10%
1 718 061
+15%
1 792 482
+4%
1 815 936
+1%
1 878 283
+3%
1 778 015
-5%
1 792 319
+1%
1 843 419
+3%
1 960 006
+6%
2 135 480
+9%
2 256 227
+6%
2 467 692
+9%
2 552 599
+3%
2 715 411
+6%
Operating Income
Operating Expenses
(19 018)
(19 209)
(19 108)
(21 406)
(24 860)
(26 110)
(29 500)
(30 158)
(28 253)
(30 487)
(30 594)
(32 353)
(59 189)
(72 621)
(88 305)
(95 479)
(89 036)
(121 975)
(122 305)
(134 060)
(74 592)
(218 118)
(279 987)
(535 177)
(105 113)
(535 999)
(422 546)
(160 068)
(118 021)
(60 374)
(156 723)
(203 420)
(179 933)
(296 188)
(301 514)
(300 118)
(220 312)
(263 024)
(264 604)
(246 843)
(373 148)
(186 873)
(336 078)
(192 357)
(93 396)
(246 111)
480 975
279 620
304 818
224 278
(332 655)
(297 109)
(305 126)
(265 084)
(292 742)
(306 719)
(359 559)
(352 007)
(366 120)
(376 152)
(432 696)
(447 009)
(494 295)
(2 005 367)
(436 825)
(1 957 425)
(1 924 814)
(409 200)
(466 235)
(569 664)
(558 990)
(581 528)
(480 334)
(460 583)
(472 280)
(489 915)
(448 704)
(454 996)
(463 406)
(437 414)
(667 053)
(664 339)
(700 966)
(692 748)
(662 441)
(672 032)
(734 409)
(807 341)
(842 135)
(909 117)
(891 523)
(1 044 572)
(1 102 735)
Selling, General & Administrative
(19 018)
(19 177)
(19 076)
(21 375)
(24 860)
(25 593)
(26 591)
(26 850)
(28 252)
(30 403)
(32 571)
(34 639)
(59 189)
(65 748)
(81 702)
(88 846)
(89 759)
(95 605)
(89 152)
(92 969)
(95 933)
(100 642)
(107 732)
(119 274)
(96 107)
(115 825)
(119 804)
(109 428)
(106 376)
(118 744)
(130 342)
(145 095)
(167 873)
(192 432)
(211 419)
(234 839)
(220 528)
(246 171)
(261 099)
(251 160)
(259 549)
(265 866)
(242 273)
(257 387)
(246 638)
(247 526)
(270 205)
(299 773)
(305 098)
(304 637)
(295 376)
(281 651)
(299 209)
(311 677)
(328 901)
(326 962)
(353 157)
(358 222)
(372 919)
(395 914)
(421 362)
(434 646)
(465 003)
(447 566)
(403 981)
(399 132)
(372 923)
(376 055)
(414 587)
(424 232)
(405 677)
(412 716)
(402 295)
(390 004)
(410 349)
(437 210)
(406 172)
(418 898)
(426 996)
(416 909)
(616 861)
(627 784)
(659 247)
(635 347)
(601 136)
(625 114)
(684 289)
(765 097)
(762 858)
(825 246)
(813 996)
(951 865)
(1 060 358)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3 520)
0
0
0
(8 945)
0
0
0
(11 445)
0
0
0
(11 491)
0
0
0
(10 745)
(2 612)
(4 750)
(8 166)
(12 371)
(12 259)
(14 373)
(11 407)
(9 751)
(9 732)
(6 908)
(9 598)
(7 146)
(6 209)
(6 438)
(5 079)
(6 464)
(6 744)
(6 714)
(7 547)
(6 460)
(6 947)
(7 694)
(7 718)
(10 360)
(12 363)
(13 182)
(13 947)
(18 551)
(25 721)
(34 627)
(43 119)
(54 044)
(61 734)
(68 493)
(75 650)
(76 535)
(69 511)
(60 230)
(52 242)
(42 759)
(40 297)
(41 014)
(40 304)
(49 752)
(54 973)
(59 741)
(64 671)
(60 350)
(59 339)
(58 473)
(57 861)
(59 181)
(58 963)
(58 403)
(57 549)
(27 574)
Other Operating Expenses
0
(32)
(32)
(31)
0
(518)
(2 910)
(3 309)
0
(84)
1 977
2 285
0
(6 874)
(6 605)
(6 633)
723
(26 372)
(33 153)
(41 091)
24 860
(117 474)
(172 254)
(415 904)
(61)
(420 175)
(302 743)
(50 640)
(201)
58 370
(26 381)
(58 325)
(569)
(103 757)
(90 096)
(65 280)
10 961
(14 240)
1 245
12 483
(101 228)
91 250
(79 433)
76 436
162 992
11 149
758 089
588 992
617 063
535 124
(30 840)
(10 378)
547
53 337
42 874
27 791
58
13 163
14 492
27 480
(973)
0
(16 108)
(1 543 852)
(14 292)
(1 532 570)
(1 517 262)
9 974
2 397
(83 698)
(84 820)
(93 163)
(1 505)
(1 067)
(1 701)
(463)
227
4 199
4 604
19 799
(439)
18 418
18 022
7 271
(954)
12 422
8 352
15 617
(20 096)
(24 908)
(19 124)
(35 158)
(14 802)
Operating Income
117 325
N/A
112 391
-4%
105 708
-6%
113 283
+7%
106 915
-6%
112 855
+6%
121 703
+8%
124 465
+2%
151 070
+21%
153 703
+2%
152 054
-1%
152 386
+0%
183 855
+21%
186 100
+1%
202 796
+9%
209 112
+3%
158 301
-24%
122 846
-22%
116 401
-5%
113 206
-3%
153 609
+36%
25 258
-84%
(29 274)
N/A
(260 918)
-791%
221 036
N/A
(204 006)
N/A
(90 987)
+55%
159 075
N/A
137 847
-13%
194 011
+41%
76 465
-61%
37 564
-51%
211 985
+464%
100 284
-53%
136 763
+36%
157 541
+15%
168 858
+7%
126 590
-25%
160 289
+27%
183 188
+14%
82 441
-55%
267 263
+224%
97 324
-64%
243 357
+150%
351 457
+44%
222 535
-37%
987 207
+344%
824 587
-16%
929 921
+13%
950 555
+2%
507 209
-47%
661 328
+30%
641 543
-3%
700 691
+9%
713 151
+2%
658 810
-8%
658 680
0%
640 965
-3%
596 804
-7%
623 336
+4%
596 451
-4%
591 901
-1%
552 336
-7%
(955 485)
N/A
531 280
N/A
(944 702)
N/A
(920 834)
+3%
603 543
N/A
546 538
-9%
430 699
-21%
427 703
-1%
380 741
-11%
469 250
+23%
510 452
+9%
560 682
+10%
548 269
-2%
693 097
+26%
779 985
+13%
888 250
+14%
1 053 182
+19%
1 051 008
0%
1 128 143
+7%
1 114 970
-1%
1 185 535
+6%
1 115 574
-6%
1 120 287
+0%
1 109 010
-1%
1 152 666
+4%
1 293 346
+12%
1 347 110
+4%
1 576 169
+17%
1 508 027
-4%
1 612 677
+7%
Pre-Tax Income
Interest Income Expense
5 405
5 797
6 256
6 204
7 316
8 840
8 867
10 085
3 697
3 111
6 237
6 600
7 350
16 596
13 458
11 753
61 342
99 229
107 067
152 137
69 579
178 939
182 911
163 407
(360 866)
38 024
46 348
59 560
223 129
149 820
172 190
146 963
(70 103)
20 083
(63 836)
(109 186)
(162 398)
(119 711)
(128 653)
(126 150)
28 802
(56 854)
110 551
(48 923)
(161 885)
(136 806)
(325 968)
(164 078)
(177 927)
(197 551)
(117 852)
(222 475)
(150 886)
(162 597)
(130 042)
(89 892)
(61 656)
(73 507)
(58 932)
(18 291)
136 838
1 531 281
1 774 122
3 290 820
1 728 495
1 858 364
1 744 967
236 308
194 739
290 404
142 191
122 537
26 928
25 337
79 842
130 198
168 370
243 036
258 557
250 664
257 844
144 015
1 965 040
1 954 480
2 061 456
2 458 403
761 106
896 578
1 125 238
945 013
1 053 430
1 164 344
1 286 762
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 881)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
512
0
0
0
29
0
0
0
984
0
0
0
68 021
0
0
0
17 819
455
29 544
35 465
40 193
47 411
21 230
18 338
29 229
25 455
20 487
24 350
6 125
3 650
6 370
(863)
9 059
(43 634)
(39 995)
(39 784)
(30 488)
22 850
26 898
30 192
22 332
20 967
14 407
9 921
14 450
14 424
15 172
14 957
7 445
7 011
5 224
9 379
6 901
16 777
18 058
15 572
17 227
7 106
5 330
6 048
2 443
3 718
5 153
5 167
21 529
20 585
22 354
21 170
7 155
7 535
4 169
7 396
4 223
Total Other Income
267
(504)
(494)
(350)
287
1 382
1 321
1 208
158
(133)
(160)
(190)
1 203
1 885
1 984
1 881
(69)
3 975
3 402
3 616
40 906
45 911
46 462
47 963
(5 296)
13 343
14 424
12 664
(1 561)
19 104
54 645
54 953
23 212
116 224
95 469
92 320
5 337
25 758
(1 227)
7 366
(3 353)
3 796
5 060
5 706
(11 382)
(11 047)
(6 760)
593
(57 031)
(26 120)
(60 148)
(13 647)
6 090
24 094
(52 530)
(47 215)
(85 809)
(84 248)
(64 917)
(92 102)
(105 166)
(104 728)
(161 644)
(129 283)
(92 086)
(92 027)
(47 221)
(54 535)
(44 092)
(43 714)
12 130
7 815
9 477
11 141
(39 847)
(34 392)
(72 482)
(65 693)
(13 806)
(21 611)
(2 817)
(9 259)
(4 512)
(3 233)
(51 071)
(52 207)
(9 791)
(84 876)
(327 149)
(325 941)
(502 361)
(537 544)
(397 641)
Pre-Tax Income
122 997
N/A
117 684
-4%
111 471
-5%
119 138
+7%
114 518
-4%
123 079
+7%
131 892
+7%
135 759
+3%
154 926
+14%
156 680
+1%
158 129
+1%
158 794
+0%
192 408
+21%
204 579
+6%
218 237
+7%
222 744
+2%
219 574
-1%
226 050
+3%
226 870
+0%
268 959
+19%
264 606
-2%
250 108
-5%
200 099
-20%
(49 548)
N/A
(145 097)
-193%
(152 639)
-5%
(30 215)
+80%
231 299
N/A
360 400
+56%
362 935
+1%
303 300
-16%
239 480
-21%
233 115
-3%
236 591
+1%
168 396
-29%
140 675
-16%
29 615
-79%
33 092
+12%
59 953
+81%
99 869
+67%
148 083
+48%
261 616
+77%
234 164
-10%
218 478
-7%
205 539
-6%
100 137
-51%
674 968
+574%
685 452
+2%
701 089
+2%
730 534
+4%
335 580
-54%
424 343
+26%
505 806
+19%
518 554
+3%
490 586
-5%
481 920
-2%
480 727
0%
506 060
+5%
499 853
-1%
543 135
+9%
650 455
+20%
2 039 421
+214%
2 179 222
+7%
2 215 974
+2%
2 182 140
-2%
836 059
-62%
792 084
-5%
800 273
+1%
704 630
-12%
684 400
-3%
587 248
-14%
520 473
-11%
512 556
-2%
563 707
+10%
618 735
+10%
659 647
+7%
806 212
+22%
964 434
+20%
1 138 331
+18%
1 288 282
+13%
1 308 478
+2%
1 266 617
-3%
3 080 652
+143%
3 141 949
+2%
3 147 487
+0%
3 547 067
+13%
1 882 680
-47%
1 985 538
+5%
2 098 590
+6%
1 973 717
-6%
2 131 407
+8%
2 142 224
+1%
2 506 021
+17%
Net Income
Tax Provision
(26 366)
(25 174)
(20 530)
(21 723)
(13 048)
(15 557)
(17 846)
(18 672)
(42 214)
(42 705)
(43 111)
(43 297)
(45 442)
(47 318)
(47 583)
(46 710)
(50 572)
(38 417)
(27 414)
(16 400)
(47 864)
(51 301)
(47 864)
(47 864)
(20 063)
(18 746)
(31 711)
(33 748)
(26 476)
(27 484)
(28 901)
(33 529)
(15 446)
(14 398)
(14 486)
(10 871)
(14 912)
(16 386)
(29 669)
(32 396)
(33 581)
(34 553)
(13 360)
(9 633)
(1 587)
(2 236)
(103 191)
(105 892)
(136 156)
(130 395)
(50 740)
(56 753)
(45 123)
(54 730)
(43 287)
(46 334)
(36 992)
(37 737)
(45 214)
(53 473)
(69 019)
(287 883)
(274 115)
(283 217)
(281 889)
(68 193)
(98 626)
(80 112)
(91 061)
(94 449)
(70 042)
(81 586)
(72 080)
(73 944)
(79 158)
(78 905)
(85 650)
(96 552)
(113 924)
(138 987)
(147 184)
(169 636)
(601 281)
(611 610)
(613 553)
(611 985)
(219 717)
(212 647)
(175 007)
(178 460)
(177 130)
(203 891)
(281 834)
Income from Continuing Operations
96 631
92 508
90 939
97 413
101 470
107 522
114 046
117 087
112 712
113 975
115 019
115 498
146 966
157 263
170 655
176 035
169 002
187 633
199 456
252 559
216 742
198 807
152 235
(97 412)
(165 160)
(171 386)
(61 927)
197 550
333 924
335 451
274 399
205 951
217 669
222 192
153 910
129 804
14 704
16 707
30 283
67 472
114 502
227 062
220 805
208 846
203 952
97 903
571 778
579 561
564 932
600 138
284 839
367 589
460 683
463 824
447 299
435 587
443 735
468 325
454 641
489 663
581 436
1 751 537
1 905 106
1 932 756
1 900 250
767 866
693 457
720 160
613 569
589 951
517 206
438 886
440 476
489 763
539 578
580 742
720 562
867 882
1 024 407
1 149 295
1 161 294
1 096 981
2 479 370
2 530 339
2 533 934
2 935 082
1 662 963
1 772 891
1 923 583
1 795 256
1 954 277
1 938 333
2 224 187
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
(11 856)
(3 921)
(5 991)
(10 265)
(12 894)
0
0
0
(14 057)
0
0
0
(1 824)
(1 717)
(2 688)
(1 369)
(10 838)
(12 267)
(13 315)
(14 832)
(10 805)
(10 528)
(9 306)
(12 999)
(8 464)
(9 302)
(12 483)
(11 843)
(10 752)
(13 898)
(11 221)
(12 307)
(11 749)
(12 677)
(17 779)
(19 390)
(33 973)
(42 685)
(51 150)
(63 787)
(58 323)
(58 834)
(60 370)
(56 016)
(53 995)
(51 431)
(60 383)
(72 774)
(73 552)
(72 006)
(60 902)
(61 057)
(52 532)
(68 029)
(86 110)
(97 067)
(96 540)
(78 762)
(71 378)
(58 274)
(69 544)
(85 486)
(97 274)
(108 787)
(108 380)
(129 072)
(138 494)
(145 954)
(167 378)
(174 622)
(195 275)
(235 983)
(283 357)
(327 264)
(375 188)
(404 211)
(468 104)
(496 217)
(540 332)
(544 227)
(547 306)
Net Income (Common)
96 631
N/A
92 508
-4%
90 939
-2%
97 413
+7%
101 470
+4%
107 522
+6%
114 046
+6%
117 087
+3%
112 712
-4%
113 975
+1%
115 019
+1%
115 498
+0%
135 110
+17%
141 486
+5%
152 808
+8%
153 915
+1%
156 108
+1%
178 660
+14%
192 553
+8%
249 929
+30%
202 685
-19%
184 750
-9%
138 178
-25%
(111 469)
N/A
(166 984)
-50%
(173 102)
-4%
(64 614)
+63%
196 182
N/A
323 086
+65%
323 184
+0%
261 084
-19%
191 120
-27%
206 864
+8%
211 666
+2%
144 605
-32%
116 805
-19%
6 240
-95%
7 403
+19%
17 799
+140%
55 628
+213%
103 750
+87%
213 164
+105%
209 584
-2%
196 539
-6%
192 203
-2%
85 226
-56%
553 999
+550%
560 171
+1%
530 959
-5%
557 454
+5%
233 690
-58%
303 802
+30%
382 242
+26%
384 870
+1%
351 767
-9%
344 409
-2%
360 510
+5%
379 995
+5%
364 664
-4%
377 794
+4%
467 254
+24%
1 636 443
+250%
1 801 473
+10%
1 825 949
+1%
1 809 124
-1%
661 799
-63%
563 179
-15%
578 484
+3%
475 666
-18%
470 294
-1%
410 161
-13%
350 164
-15%
341 257
-3%
371 935
+9%
406 919
+9%
434 198
+7%
563 208
+30%
679 705
+21%
815 040
+20%
923 074
+13%
914 402
-1%
848 569
-7%
2 215 454
+161%
2 224 894
+0%
2 184 310
-2%
2 539 618
+16%
1 210 234
-52%
1 285 667
+6%
1 364 260
+6%
1 193 689
-13%
1 300 259
+9%
1 281 007
-1%
1 542 731
+20%
EPS (Diluted)
1 442.25
N/A
1 027.86
-29%
1 010.43
-2%
1 082.36
+7%
1 514.47
+40%
1 024.01
-32%
1 086.15
+6%
1 115.11
+3%
1 610.17
+44%
1 701.11
+6%
1 716.7
+1%
1 723.85
+0%
1 825.81
+6%
1 607.79
-12%
1 736.45
+8%
1 749.03
+1%
2 109.56
+21%
1 654.25
-22%
1 782.89
+8%
2 314.15
+30%
2 252.05
-3%
2 052.77
-9%
1 354.68
-34%
-1 173.35
N/A
-1 757.72
-50%
-1 822.12
-4%
-680.14
+63%
2 065.07
N/A
3 400.9
+65%
3 331.79
-2%
2 664.12
-20%
1 721.8
-35%
2 224.34
+29%
1 411.1
-37%
951.34
-33%
778.7
-18%
41.33
-95%
45.14
+9%
107.22
+138%
339.19
+216%
632.62
+87%
1 291.9
+104%
1 225.63
-5%
1 169.87
-5%
1 130.6
-3%
495.5
-56%
3 202.3
+546%
3 219.37
+1%
3 069.12
-5%
3 203.75
+4%
1 343.04
-58%
1 745.98
+30%
2 180.95
+25%
2 150.11
-1%
1 965.17
-9%
1 924.07
-2%
2 009.17
+4%
2 122.87
+6%
1 870.07
-12%
1 709.47
-9%
1 961.77
+15%
5 682.09
+190%
6 255.11
+10%
6 026.23
-4%
6 207.37
+3%
2 228.84
-64%
1 896.7
-15%
1 948.24
+3%
1 601.97
-18%
1 583.88
-1%
1 381.36
-13%
1 179.55
-15%
1 149
-3%
1 234.11
+7%
1 350.19
+9%
1 440.7
+7%
1 591.6
+10%
2 255.33
+42%
2 704.39
+20%
3 062.85
+13%
2 584.06
-16%
2 815.63
+9%
7 351.08
+161%
7 260.26
-1%
6 138.09
-15%
7 070.78
+15%
3 320.04
-53%
3 544.15
+7%
4 276.08
+21%
2 847.72
-33%
3 117.36
+9%
3 047.99
-2%
3 666.49
+20%

See Also

Summary
GMD intrinsic value, competitors valuation, and company profile.
DCF Valuation
GMD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GMD stock valuation using valuation multiples.
Wall Street Estimates
GMD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GMD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 319,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.