M

Mobile World Investment Corp
VN:MWG

Watchlist Manager
Mobile World Investment Corp
VN:MWG
Watchlist
Price: 61 000 VND -1.04% Market Closed
Market Cap: 89.2T VND
Have any thoughts about
Mobile World Investment Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

127.3T
+4%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+10%
5 Years
+36%
7 Years
+127%
10 Years
+933%
3.1T
+84%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
-47%
5 Years
-35%
7 Years
+23%
10 Years
+385%
2.2T
+110%
Net Income
Growth Rates:
1 Year
+41%
3 Years
-50%
5 Years
-36%
7 Years
+22%
10 Years
+341%

Earnings Waterfall
Mobile World Investment Corp

Revenue
127.3T VND
Cost of Revenue
-101.4T VND
Gross Profit
25.9T VND
Operating Expenses
-22.8T VND
Operating Income
3.1T VND
Other Expenses
-884.6B VND
Net Income
2.2T VND

Income Statement
Mobile World Investment Corp

Rotate your device to view
Income Statement
Currency: VND
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
Revenue
Revenue
12 329 282
N/A
13 846 087
+12%
15 756 726
+14%
17 765 382
+13%
19 641 591
+11%
22 343 189
+14%
25 252 733
+13%
29 383 266
+16%
34 042 578
+16%
38 522 165
+13%
44 613 333
+16%
50 572 355
+13%
56 204 017
+11%
61 458 531
+9%
66 339 804
+8%
73 517 287
+11%
79 669 976
+8%
84 196 737
+6%
86 516 287
+3%
88 770 177
+3%
93 567 002
+5%
97 801 505
+5%
102 174 244
+4%
106 510 048
+4%
106 191 848
0%
106 763 316
+1%
108 546 020
+2%
110 020 950
+1%
115 393 810
+5%
114 013 470
-1%
122 958 106
+8%
128 596 639
+5%
131 275 960
+2%
138 954 726
+6%
133 404 778
-4%
124 043 913
-7%
119 171 003
-4%
117 446 681
-1%
118 279 788
+1%
122 660 468
+4%
127 329 709
+4%
Gross Profit
Cost of Revenue
(10 439 838)
(11 692 266)
(13 360 606)
(15 112 748)
(16 702 927)
(19 014 595)
(21 330 302)
(24 672 757)
(28 550 276)
(32 219 456)
(37 399 226)
(42 295 480)
(46 899 966)
(51 165 028)
(55 198 025)
(61 052 707)
(65 965 625)
(69 613 566)
(71 224 159)
(73 019 034)
(76 929 084)
(79 925 582)
(82 686 445)
(85 296 056)
(83 956 131)
(83 718 436)
(84 591 522)
(85 201 478)
(89 200 896)
(87 481 562)
(95 325 974)
(99 865 188)
(102 351 675)
(108 727 130)
(102 542 735)
(96 091 635)
(93 113 975)
(93 103 192)
(95 759 175)
(98 641 739)
(101 444 434)
Gross Profit
1 889 445
N/A
2 153 822
+14%
2 396 119
+11%
2 652 634
+11%
2 938 664
+11%
3 328 594
+13%
3 922 431
+18%
4 710 509
+20%
5 492 303
+17%
6 302 709
+15%
7 214 106
+14%
8 276 875
+15%
9 304 051
+12%
10 293 504
+11%
11 141 779
+8%
12 464 580
+12%
13 704 350
+10%
14 583 169
+6%
15 292 128
+5%
15 751 142
+3%
16 637 918
+6%
17 875 924
+7%
19 487 799
+9%
21 213 992
+9%
22 235 716
+5%
23 044 879
+4%
23 954 497
+4%
24 819 472
+4%
26 192 914
+6%
26 531 907
+1%
27 632 132
+4%
28 731 451
+4%
28 924 285
+1%
30 227 596
+5%
30 862 042
+2%
27 952 278
-9%
26 057 028
-7%
24 343 488
-7%
22 520 613
-7%
24 018 729
+7%
25 885 275
+8%
Operating Income
Operating Expenses
(1 252 991)
(1 405 472)
(1 525 347)
(1 704 320)
(1 874 144)
(2 122 126)
(2 521 380)
(3 072 047)
(3 601 165)
(4 235 831)
(5 089 179)
(5 930 892)
(6 798 860)
(7 577 086)
(8 147 360)
(9 090 606)
(9 977 005)
(10 677 236)
(11 165 659)
(11 341 520)
(11 851 374)
(12 856 727)
(14 225 414)
(15 717 669)
(16 902 253)
(17 649 151)
(18 511 955)
(19 270 102)
(20 347 216)
(21 030 937)
(21 437 907)
(22 348 958)
(22 000 203)
(22 385 161)
(23 909 166)
(22 810 272)
(22 934 597)
(22 950 886)
(21 774 089)
(22 341 975)
(22 796 919)
Selling, General & Administrative
(1 252 991)
(1 419 079)
(1 589 844)
(1 762 535)
(1 947 053)
(2 200 021)
(2 600 410)
(3 161 626)
(3 695 390)
(4 329 174)
(5 222 473)
(6 083 741)
(6 984 607)
(7 784 479)
(6 995 246)
(9 329 612)
(10 220 556)
(10 933 297)
(11 344 412)
(11 603 210)
(12 123 875)
(13 131 669)
(14 511 066)
(15 994 465)
(17 150 728)
(17 909 612)
(16 586 857)
(19 509 195)
(20 616 035)
(21 267 826)
(18 816 850)
(21 018 594)
(19 824 725)
(19 396 242)
(20 582 643)
(20 270 155)
(21 258 461)
(21 113 727)
(18 647 576)
(20 891 106)
(21 320 588)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 367 313)
0
0
0
(76 943)
0
0
0
0
0
0
0
(2 151 373)
0
0
0
(2 920 714)
(1 660 945)
(2 517 168)
(3 358 864)
(3 635 222)
0
0
(2 067 155)
(3 436 787)
0
0
Other Operating Expenses
0
13 607
64 498
58 213
72 907
77 894
79 031
89 580
94 226
93 343
133 294
152 849
185 747
207 393
215 199
239 007
243 552
256 062
255 696
261 690
272 501
274 942
285 652
276 795
248 475
260 461
226 276
239 092
268 819
236 889
299 656
330 582
341 690
369 945
308 700
(2 540 117)
(1 676 136)
229 996
310 274
(1 450 869)
(1 476 331)
Operating Income
636 454
N/A
748 348
+18%
870 773
+16%
948 312
+9%
1 064 518
+12%
1 206 467
+13%
1 401 051
+16%
1 638 462
+17%
1 891 138
+15%
2 066 878
+9%
2 124 928
+3%
2 345 984
+10%
2 505 192
+7%
2 716 418
+8%
2 994 420
+10%
3 373 975
+13%
3 727 346
+10%
3 905 935
+5%
4 126 469
+6%
4 409 623
+7%
4 786 544
+9%
5 019 197
+5%
5 262 386
+5%
5 496 322
+4%
5 333 463
-3%
5 395 729
+1%
5 442 542
+1%
5 549 370
+2%
5 845 698
+5%
5 500 970
-6%
6 194 225
+13%
6 382 492
+3%
6 924 083
+8%
7 842 436
+13%
6 952 876
-11%
5 142 006
-26%
3 122 431
-39%
1 392 602
-55%
746 524
-46%
1 676 754
+125%
3 088 356
+84%
Pre-Tax Income
Interest Income Expense
23 368
22 382
(14 454)
(9 282)
(26 747)
(29 812)
(38 711)
(54 990)
(71 619)
(90 125)
(118 053)
(154 449)
(183 512)
(196 622)
(198 976)
(243 252)
(279 209)
(319 749)
(352 286)
(342 833)
(291 985)
(242 553)
(227 702)
(250 359)
(218 041)
(137 495)
(30 013)
144 464
214 078
245 353
271 382
256 509
52 530
(184 310)
(378 183)
(396 257)
(153 121)
126 241
300 544
414 292
510 970
Gain/Loss on Disposition of Assets
(544)
875
857
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
(224 750)
(501 024)
0
(282 252)
(57 603)
(300 718)
0
(434 525)
Total Other Income
4 285
8 403
11 022
13 899
17 126
21 989
23 443
27 112
29 541
(45)
(961)
(4 939)
(9 987)
12 465
13 868
15 965
16 384
15 237
12 136
17 702
17 307
16 172
18 764
10 387
(1 027)
(2 661)
(2 795)
(592)
5 775
9 079
5 977
8 007
(253 431)
(260 485)
(17 314)
(533 421)
(47 088)
(57 095)
(56 658)
(354 117)
(41 615)
Pre-Tax Income
663 563
N/A
780 009
+18%
868 197
+11%
952 929
+10%
1 054 897
+11%
1 198 643
+14%
1 385 784
+16%
1 610 583
+16%
1 849 060
+15%
1 976 708
+7%
2 005 914
+1%
2 186 596
+9%
2 311 693
+6%
2 532 262
+10%
2 809 312
+11%
3 146 689
+12%
3 464 522
+10%
3 601 423
+4%
3 786 319
+5%
4 084 491
+8%
4 511 866
+10%
4 792 816
+6%
5 053 447
+5%
5 256 350
+4%
5 114 395
-3%
5 255 573
+3%
5 409 735
+3%
5 693 243
+5%
6 065 551
+7%
5 755 402
-5%
6 471 584
+12%
6 647 008
+3%
6 723 181
+1%
7 172 890
+7%
6 056 355
-16%
4 212 328
-30%
2 639 969
-37%
1 404 145
-47%
689 692
-51%
1 736 929
+152%
3 123 188
+80%
Net Income
Tax Provision
(158 390)
(180 441)
(194 453)
(214 756)
(237 140)
(269 248)
(310 013)
(349 877)
(394 104)
(422 238)
(427 663)
(468 246)
(498 784)
(541 804)
(602 415)
(690 451)
(787 623)
(841 961)
(906 010)
(970 527)
(1 050 441)
(1 123 493)
(1 217 207)
(1 329 111)
(1 372 298)
(1 417 976)
(1 489 863)
(1 566 857)
(1 619 910)
(1 474 992)
(1 570 157)
(1 638 970)
(1 798 153)
(2 126 885)
(1 954 641)
(1 534 577)
(1 075 473)
(707 612)
(521 863)
(687 408)
(918 696)
Income from Continuing Operations
505 174
599 568
673 744
738 173
817 757
929 395
1 075 771
1 260 706
1 454 956
1 554 471
1 578 251
1 718 350
1 812 909
1 990 456
2 206 897
2 456 236
2 676 897
2 759 462
2 880 309
3 113 966
3 461 425
3 669 322
3 836 240
3 927 239
3 742 097
3 837 597
3 919 873
4 126 386
4 445 641
4 280 411
4 901 427
5 008 038
4 925 028
5 046 005
4 101 714
2 677 751
1 564 497
696 533
167 829
1 049 521
2 204 491
Income to Minority Interest
(5 625)
(5 757)
(5 638)
(4 718)
(5 304)
(4 875)
(3 878)
(2 581)
(1 356)
(863)
(878)
(954)
(1 003)
(1 097)
(1 217)
(1 006)
(866)
(826)
(1 585)
(2 166)
(2 415)
(2 596)
(1 971)
(1 892)
(2 016)
(2 058)
(2 105)
(2 169)
(2 305)
(2 230)
(2 557)
(2 672)
(2 681)
(2 798)
(1 951)
(1 187)
(537)
(81)
(160)
(682)
(781)
Net Income (Common)
499 548
N/A
593 810
+19%
668 106
+13%
733 453
+10%
812 451
+11%
924 519
+14%
1 071 894
+16%
1 258 124
+17%
1 453 599
+16%
1 553 607
+7%
1 577 372
+2%
1 717 396
+9%
1 811 906
+6%
1 989 360
+10%
2 205 680
+11%
2 455 230
+11%
2 676 031
+9%
2 758 635
+3%
2 878 724
+4%
3 111 800
+8%
3 459 010
+11%
3 666 726
+6%
3 834 270
+5%
3 925 348
+2%
3 740 081
-5%
3 835 540
+3%
3 917 768
+2%
4 124 217
+5%
4 443 335
+8%
4 278 181
-4%
4 898 869
+15%
5 005 366
+2%
4 922 347
-2%
5 043 208
+2%
4 099 763
-19%
2 676 565
-35%
1 563 959
-42%
696 453
-55%
167 669
-76%
1 048 840
+526%
2 203 711
+110%
EPS (Diluted)
778.11
N/A
1 538.36
+98%
1 791.16
+16%
1 499.9
-16%
3 173.63
+112%
2 478.6
-22%
2 739.38
+11%
3 217.7
+17%
3 717.64
+16%
3 789.28
+2%
1 243.51
-67%
4 188.77
+237%
4 419.28
+6%
4 702.97
+6%
1 790.39
-62%
5 804.32
+224%
6 109.65
+5%
6 415.43
+5%
2 229.65
-65%
7 023.82
+215%
7 801.01
+11%
8 277.67
+6%
2 888.47
-65%
8 672.4
+200%
5 508.76
-36%
5 649.35
+3%
2 884.72
-49%
2 976.63
+3%
698.16
-77%
2 999.85
+330%
3 448.35
+15%
3 509.75
+2%
1 120.41
-68%
1 719.56
+53%
2 809.56
+63%
1 829.03
-35%
1 069.12
-42%
476.17
-55%
114.63
-76%
716.72
+525%
1 508.31
+110%

See Also

Summary
MWG intrinsic value, competitors valuation, and company profile.
DCF Valuation
MWG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MWG stock valuation using valuation multiples.
Wall Street Estimates
MWG 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
MWG 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 197,800+ 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 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.