M

Masan Group Corp
VN:MSN

Watchlist Manager
Masan Group Corp
VN:MSN
Watchlist
Price: 70 500 VND -0.28% Market Closed
Market Cap: 101.4T VND
Have any thoughts about
Masan Group Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

81.3T
+2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
-6%
5 Years
+114%
7 Years
+100%
10 Years
+431%
4.1T
+4%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
-14%
5 Years
-7%
7 Years
-13%
10 Years
+76%
1.4T
+93%
Net Income
Growth Rates:
1 Year
+67%
3 Years
-43%
5 Years
-74%
7 Years
-37%
10 Years
-

Earnings Waterfall
Masan Group Corp

Revenue
81.3T VND
Cost of Revenue
-57.9T VND
Gross Profit
23.4T VND
Operating Expenses
-19.3T VND
Operating Income
4.1T VND
Other Expenses
-2.7T VND
Net Income
1.4T VND

Income Statement
Masan Group Corp

Rotate your device to view
Income Statement
Currency: VND
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
Revenue
Revenue
15 291 436
N/A
16 088 636
+5%
16 985 391
+6%
19 682 495
+16%
24 394 537
+24%
30 628 410
+26%
35 812 658
+17%
39 355 928
+10%
41 647 849
+6%
43 297 064
+4%
43 068 303
-1%
42 174 426
-2%
40 600 292
-4%
37 620 646
-7%
37 354 774
-1%
37 060 319
-1%
36 799 075
-1%
38 187 617
+4%
38 073 746
0%
38 139 761
+0%
37 936 282
-1%
37 354 087
-2%
46 831 552
+25%
55 347 531
+18%
66 593 964
+20%
77 217 808
+16%
79 557 082
+3%
83 009 994
+4%
86 400 495
+4%
88 628 767
+3%
86 841 242
-2%
83 456 001
-4%
79 374 247
-5%
76 189 225
-4%
76 706 116
+1%
77 480 624
+1%
78 112 480
+1%
78 251 619
+0%
78 400 290
+0%
79 926 125
+2%
81 258 109
+2%
Gross Profit
Cost of Revenue
(9 154 560)
(9 489 008)
(10 283 557)
(12 312 622)
(16 008 144)
(20 819 786)
(24 774 798)
(27 497 025)
(29 103 109)
(30 366 979)
(30 080 743)
(29 486 327)
(28 287 908)
(25 988 836)
(25 431 076)
(25 191 993)
(25 063 024)
(26 306 208)
(26 490 866)
(26 697 152)
(26 835 913)
(26 412 939)
(34 391 870)
(41 680 552)
(50 540 740)
(59 329 111)
(61 315 780)
(63 816 029)
(65 928 181)
(66 493 966)
(63 931 454)
(60 426 020)
(57 016 146)
(55 154 201)
(55 674 032)
(56 088 503)
(56 205 032)
(56 130 507)
(56 110 507)
(57 046 069)
(57 897 078)
Gross Profit
6 136 876
N/A
6 599 628
+8%
6 701 834
+2%
7 369 873
+10%
8 386 393
+14%
9 808 624
+17%
11 037 860
+13%
11 858 903
+7%
12 544 740
+6%
12 930 085
+3%
12 987 560
+0%
12 688 099
-2%
12 312 384
-3%
11 631 810
-6%
11 923 698
+3%
11 868 326
0%
11 736 051
-1%
11 881 409
+1%
11 582 880
-3%
11 442 609
-1%
11 100 369
-3%
10 941 148
-1%
12 439 682
+14%
13 666 979
+10%
16 053 224
+17%
17 888 697
+11%
18 241 302
+2%
19 193 965
+5%
20 472 314
+7%
22 134 801
+8%
22 909 788
+4%
23 029 981
+1%
22 358 101
-3%
21 035 024
-6%
21 032 084
0%
21 392 121
+2%
21 907 448
+2%
22 121 112
+1%
22 289 783
+1%
22 880 056
+3%
23 361 031
+2%
Operating Income
Operating Expenses
(3 826 727)
(4 011 517)
(3 960 663)
(4 242 287)
(4 866 951)
(5 465 428)
(6 434 585)
(6 534 695)
(6 663 757)
(6 963 212)
(7 055 824)
(7 582 613)
(7 616 037)
(7 303 719)
(7 057 378)
(6 507 205)
(6 222 701)
(6 440 435)
(6 610 075)
(6 557 753)
(6 707 661)
(6 226 772)
(8 832 060)
(11 523 906)
(13 747 853)
(16 031 402)
(15 765 198)
(15 239 234)
(15 729 789)
(16 035 511)
(15 673 390)
(15 826 937)
(15 867 898)
(16 039 467)
(16 423 205)
(17 077 784)
(17 315 799)
(18 175 117)
(18 596 015)
(18 952 525)
(19 290 355)
Selling, General & Administrative
(3 564 103)
(3 913 195)
(3 793 446)
(4 189 218)
(4 885 244)
(5 137 358)
(6 474 824)
(6 528 992)
(6 658 054)
(6 808 618)
(7 041 241)
(7 555 143)
(7 553 430)
(6 687 988)
(6 960 868)
(6 393 817)
(6 109 855)
(6 232 211)
(6 223 379)
(6 167 535)
(6 317 319)
(5 884 229)
(8 703 445)
(11 337 894)
(13 968 133)
(15 592 136)
(15 929 796)
(15 430 159)
(15 517 995)
(15 096 463)
(16 185 709)
(16 567 611)
(16 583 261)
(15 468 512)
(16 577 017)
(16 953 575)
(17 264 676)
(17 037 022)
(18 317 288)
(18 595 272)
(18 822 382)
Depreciation & Amortization
0
0
0
0
0
(571 516)
0
0
0
(98 266)
0
0
0
(515 241)
0
0
0
(97 430)
0
0
0
(214 074)
0
0
0
(614 847)
0
0
0
(754 844)
0
0
0
(897 341)
0
0
0
(905 335)
0
0
0
Other Operating Expenses
(262 624)
(98 322)
(167 217)
(53 069)
18 293
243 446
40 239
(5 703)
(5 703)
(56 328)
(14 583)
(27 470)
(62 607)
(100 490)
(96 510)
(113 388)
(112 846)
(110 794)
(386 696)
(390 218)
(390 342)
(128 469)
(128 615)
(186 012)
220 280
175 581
164 598
190 925
(211 794)
(184 204)
512 319
740 674
715 363
326 386
153 812
(124 209)
(51 123)
(232 760)
(278 727)
(357 253)
(467 973)
Operating Income
2 310 149
N/A
2 588 111
+12%
2 741 171
+6%
3 127 586
+14%
3 519 442
+13%
4 343 196
+23%
4 603 275
+6%
5 324 208
+16%
5 880 983
+10%
5 966 873
+1%
5 931 736
-1%
5 105 486
-14%
4 696 347
-8%
4 328 091
-8%
4 866 320
+12%
5 361 121
+10%
5 513 350
+3%
5 440 974
-1%
4 972 805
-9%
4 884 856
-2%
4 392 708
-10%
4 714 376
+7%
3 607 622
-23%
2 143 073
-41%
2 305 371
+8%
1 857 295
-19%
2 476 104
+33%
3 954 731
+60%
4 742 525
+20%
6 099 290
+29%
7 236 398
+19%
7 203 044
0%
6 490 203
-10%
4 995 557
-23%
4 608 879
-8%
4 314 337
-6%
4 591 649
+6%
3 945 995
-14%
3 693 768
-6%
3 927 531
+6%
4 070 676
+4%
Pre-Tax Income
Interest Income Expense
(661 370)
(94 763)
(175 404)
61 904
20 021
(1 076 827)
(972 411)
(1 152 168)
(1 185 574)
(1 485 766)
(1 618 892)
(1 723 903)
(1 445 811)
(146 204)
135 078
1 814 773
1 675 607
(675 381)
1 279 811
119 867
1 141 362
1 296 857
1 170 551
1 671 135
73 990
(661 521)
(732 191)
(1 391 616)
(652 610)
5 173 892
5 601 039
5 760 110
5 740 380
227 185
(865 889)
(1 374 283)
(2 171 976)
(1 595 566)
(1 264 335)
(791 005)
216 574
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 511 394
0
0
0
1 214 478
0
0
0
0
0
0
0
0
40 364
40 880
0
42 720
516
0
0
177
0
0
0
Gain/Loss on Disposition of Assets
(7 368)
(6 906)
(4 814)
(11 909)
0
(9 507)
(9 520)
0
0
0
509
0
0
0
3 355
0
0
0
(2 712)
0
0
0
(7 577)
(41 152)
(30 819)
17 343
(24 492)
6 553
(2 602)
(222 327)
(220 795)
(241 425)
(245 561)
(82 865)
(83 643)
(62 745)
0
(16 442)
0
(61 435)
0
Total Other Income
(119 791)
253 289
198 588
235 123
210 221
(30 133)
(36 972)
(62 486)
(41 457)
(34 704)
(30 843)
(22 637)
(26 659)
(43 250)
(45 471)
(34 808)
(42 792)
(33 163)
(36 869)
(51 399)
989 286
(120 621)
1 132 998
1 166 575
1 024 203
1 111 722
1 152 726
1 132 947
377 966
437 929
418 491
432 212
255 625
(35 447)
(5 134)
(32 876)
98 773
228 810
185 859
258 070
28 756
Pre-Tax Income
1 521 620
N/A
2 739 731
+80%
2 759 541
+1%
3 412 704
+24%
3 749 684
+10%
3 226 729
-14%
3 584 372
+11%
4 109 554
+15%
4 653 952
+13%
4 446 403
-4%
4 282 510
-4%
3 358 946
-22%
3 223 877
-4%
4 138 637
+28%
4 959 282
+20%
7 141 086
+44%
7 146 165
+0%
6 243 824
-13%
6 213 035
0%
4 953 324
-20%
6 523 356
+32%
7 105 090
+9%
5 903 594
-17%
4 939 631
-16%
3 372 745
-32%
2 324 839
-31%
2 872 147
+24%
3 702 615
+29%
4 465 279
+21%
11 488 784
+157%
13 075 497
+14%
13 194 821
+1%
12 240 647
-7%
5 147 150
-58%
3 654 729
-29%
2 844 433
-22%
2 518 446
-11%
2 562 974
+2%
2 615 292
+2%
3 333 161
+27%
4 316 006
+29%
Net Income
Tax Provision
(635 853)
(702 689)
(688 005)
(658 802)
(735 248)
(699 479)
(721 018)
(774 953)
(759 063)
(673 906)
(640 678)
(548 900)
(518 900)
(530 947)
(591 944)
(633 086)
(668 563)
(622 319)
(614 169)
(558 278)
(621 517)
(740 475)
(755 170)
(928 550)
(813 959)
(929 826)
(918 050)
(749 464)
(898 361)
(1 387 403)
(1 421 874)
(1 379 787)
(1 170 961)
(392 766)
(355 867)
(331 257)
(361 741)
(693 047)
(705 965)
(907 059)
(1 073 404)
Income from Continuing Operations
885 767
2 037 042
2 071 536
2 753 902
3 014 436
2 527 250
2 863 354
3 334 601
3 894 889
3 772 497
3 641 832
2 810 046
2 704 977
3 607 690
4 367 338
6 508 000
6 477 602
5 621 505
5 598 866
4 395 046
5 901 839
6 364 615
5 148 424
4 011 081
2 558 786
1 395 013
1 954 097
2 953 151
3 566 918
10 101 381
11 653 623
11 815 034
11 069 686
4 754 384
3 298 862
2 513 176
2 156 705
1 869 927
1 909 327
2 426 102
3 242 602
Income to Minority Interest
(990 998)
(956 873)
(880 406)
(976 577)
(1 044 593)
(1 048 958)
(1 136 074)
(1 185 805)
(1 153 407)
(981 053)
(866 687)
(597 826)
(548 347)
(505 026)
(685 649)
(829 461)
(808 691)
(705 008)
(633 043)
(627 832)
(654 745)
(807 044)
(534 355)
(217 954)
(142 047)
(161 031)
(454 637)
(857 810)
(1 175 623)
(1 538 499)
(1 682 231)
(1 653 974)
(1 512 927)
(1 187 388)
(1 112 831)
(1 202 762)
(1 341 070)
(1 451 232)
(1 601 191)
(1 720 683)
(1 884 488)
Net Income (Common)
(105 231)
N/A
1 080 169
N/A
1 191 130
+10%
1 777 325
+49%
1 969 843
+11%
1 478 292
-25%
1 727 280
+17%
2 148 796
+24%
2 741 482
+28%
2 791 444
+2%
2 775 145
-1%
2 212 220
-20%
2 156 630
-3%
3 102 664
+44%
3 681 689
+19%
5 678 539
+54%
5 668 911
0%
4 916 497
-13%
4 965 823
+1%
3 767 214
-24%
5 247 094
+39%
5 557 571
+6%
4 614 069
-17%
3 793 127
-18%
2 416 739
-36%
1 233 982
-49%
1 499 460
+22%
2 095 341
+40%
2 391 295
+14%
8 562 882
+258%
9 971 392
+16%
10 161 060
+2%
9 556 759
-6%
3 566 996
-63%
2 186 031
-39%
1 310 414
-40%
815 635
-38%
418 695
-49%
308 136
-26%
705 419
+129%
1 358 114
+93%
EPS (Diluted)
-95.14
N/A
945.02
N/A
1 062.56
+12%
1 556.32
+46%
1 750.97
+13%
1 308.59
-25%
1 523.17
+16%
1 891.54
+24%
2 394.3
+27%
1 367.83
-43%
2 438.61
+78%
1 943.95
-20%
1 868.83
-4%
2 272.83
+22%
3 516.41
+55%
5 418.45
+54%
5 383.58
-1%
3 801.04
-29%
4 269.29
+12%
3 237.73
-24%
4 512.53
+39%
3 971.38
-12%
3 947.2
-1%
3 244.91
-18%
2 067.45
-36%
878.1
-58%
1 063.72
+21%
1 484.49
+40%
1 688.03
+14%
6 057.38
+259%
7 038.72
+16%
7 168.31
+2%
6 712.5
-6%
2 511
-63%
1 535.91
-39%
920.12
-40%
572.63
-38%
294
-49%
215.54
-27%
473.24
+120%
897.44
+90%

See Also

Summary
MSN intrinsic value, competitors valuation, and company profile.
DCF Valuation
MSN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MSN stock valuation using valuation multiples.
Wall Street Estimates
MSN 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
MSN 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 211,100+ value investors using Alpha Spread
Create a 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

© 2024 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.