N

No Va Land Investment Group Corp
VN:NVL

Watchlist Manager
No Va Land Investment Group Corp
VN:NVL
Watchlist
Price: 11 100 VND -1.33% Market Closed
Market Cap: 21.6T VND
Have any thoughts about
No Va Land Investment Group Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

6.3T
+17%
Revenue
Growth Rates:
1 Year
+6%
3 Years
-45%
5 Years
-75%
7 Years
+7%
10 Years
-
-530.6B
+68%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-2.7T
+53%
Net Income
Growth Rates:
1 Year
-277%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
No Va Land Investment Group Corp

Revenue
6.3T VND
Cost of Revenue
-7.7T VND
Gross Profit
-1.4T VND
Operating Expenses
823.7B VND
Operating Income
-530.6B VND
Other Expenses
-2.1T VND
Net Income
-2.7T VND

Income Statement
No Va Land Investment Group Corp

Rotate your device to view
Income Statement
Currency: VND
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
10 127 894
N/A
11 525 634
+14%
7 359 181
-36%
7 074 734
-4%
5 726 297
-19%
5 919 759
+3%
11 632 336
+97%
11 629 496
0%
12 588 799
+8%
12 628 774
+0%
15 290 277
+21%
25 026 246
+64%
25 778 071
+3%
24 840 800
-4%
10 930 983
-56%
6 975 115
-36%
4 550 230
-35%
5 183 633
+14%
5 026 358
-3%
8 578 758
+71%
10 412 777
+21%
11 535 126
+11%
14 902 760
+29%
12 352 573
-17%
12 467 086
+1%
12 484 509
+0%
11 134 230
-11%
9 781 903
-12%
8 177 716
-16%
5 971 483
-27%
4 756 902
-20%
4 850 021
+2%
5 383 373
+11%
6 320 536
+17%
Gross Profit
Cost of Revenue
(7 845 981)
(9 093 109)
(5 776 101)
(5 486 783)
(4 587 382)
(4 101 795)
(8 375 505)
(8 280 487)
(8 731 754)
(8 961 569)
(10 132 300)
(17 066 868)
(17 795 999)
(16 997 921)
(7 779 325)
(4 738 996)
(2 978 788)
(3 337 497)
(3 193 479)
(5 394 322)
(6 587 272)
(7 004 836)
(8 767 152)
(7 214 571)
(7 059 623)
(7 168 055)
(6 882 742)
(6 100 964)
(5 296 531)
(4 158 921)
(3 434 695)
(3 487 114)
(6 941 362)
(7 674 858)
Gross Profit
2 281 912
N/A
2 432 525
+7%
1 583 080
-35%
1 587 953
+0%
1 138 918
-28%
1 817 967
+60%
3 256 831
+79%
3 349 011
+3%
3 857 046
+15%
3 667 205
-5%
5 157 976
+41%
7 959 378
+54%
7 982 072
+0%
7 842 880
-2%
3 151 658
-60%
2 236 119
-29%
1 571 441
-30%
1 846 136
+17%
1 832 879
-1%
3 184 435
+74%
3 825 505
+20%
4 530 290
+18%
6 135 608
+35%
5 138 002
-16%
5 407 464
+5%
5 316 454
-2%
4 251 489
-20%
3 680 939
-13%
2 881 186
-22%
1 812 561
-37%
1 322 208
-27%
1 362 907
+3%
(1 557 989)
N/A
(1 354 322)
+13%
Operating Income
Operating Expenses
(793 592)
(908 722)
(824 210)
(821 515)
(927 775)
(861 820)
(914 746)
(1 042 202)
(351 388)
(462 663)
(1 305 014)
(682 196)
(1 848 415)
(1 665 340)
(2 056 349)
(1 787 211)
(1 352 784)
(1 595 021)
(2 044 426)
(1 711 242)
(3 040 663)
(3 488 354)
(2 835 497)
(2 737 184)
(1 590 814)
(1 578 778)
(2 716 360)
(2 251 116)
(2 769 748)
(1 362 817)
(808 081)
(31 609)
(108 082)
823 699
Selling, General & Administrative
(759 633)
(870 104)
(799 706)
(794 742)
(901 320)
(812 533)
(928 023)
(1 007 616)
(916 543)
(1 018 054)
(1 142 328)
(1 787 693)
(1 719 184)
(1 584 169)
(652 434)
(778 504)
(743 843)
(741 198)
(584 851)
(772 360)
(888 984)
(1 299 450)
(1 774 919)
(1 774 580)
(1 875 466)
(1 857 550)
(1 640 195)
(1 410 775)
(1 324 745)
(926 814)
(895 146)
(928 981)
(900 752)
(1 028 992)
Depreciation & Amortization
(10 449)
(13 039)
(7 380)
(10 392)
(9 213)
(5 659)
(6 463)
(7 566)
(14 538)
(12 881)
(7 173)
(220 089)
(419 207)
(631 875)
(837 424)
(640 801)
(650 640)
(645 473)
(869 138)
(866 092)
(858 716)
(862 290)
(840 834)
(841 655)
(842 491)
(845 156)
(856 147)
(861 554)
(862 109)
(875 986)
(871 869)
(875 993)
(875 993)
(860 124)
Other Operating Expenses
(23 511)
(25 578)
(17 124)
(16 381)
(17 241)
(43 629)
19 740
(27 020)
579 693
568 272
(155 513)
1 325 586
289 976
550 704
(566 491)
(367 906)
41 699
(208 349)
(590 437)
(72 790)
(1 292 962)
(1 326 614)
(219 744)
(120 949)
1 127 143
1 123 927
(220 018)
21 213
(582 894)
439 983
958 934
1 773 366
1 668 662
2 712 815
Operating Income
1 488 319
N/A
1 523 801
+2%
758 869
-50%
766 437
+1%
211 142
-72%
956 146
+353%
2 342 085
+145%
2 306 808
-2%
3 505 657
+52%
3 204 542
-9%
3 852 963
+20%
7 277 183
+89%
6 133 657
-16%
6 177 540
+1%
1 095 309
-82%
448 908
-59%
218 657
-51%
251 116
+15%
(211 547)
N/A
1 473 194
N/A
784 842
-47%
1 041 936
+33%
3 300 110
+217%
2 400 818
-27%
3 816 650
+59%
3 737 676
-2%
1 535 129
-59%
1 429 823
-7%
111 437
-92%
449 744
+304%
514 127
+14%
1 331 298
+159%
(1 666 072)
N/A
(530 623)
+68%
Pre-Tax Income
Interest Income Expense
1 028 359
1 151 788
1 425 435
1 772 626
1 017 069
810 685
133 070
(31 852)
(765 004)
(192 497)
774 283
(218 214)
(161 341)
(758 679)
(717 526)
(906 158)
(932 648)
1 010 887
1 902 820
1 827 682
2 061 878
341 236
(965 399)
(1 212 298)
(1 509 851)
(2 109 578)
(444 689)
(557 162)
233 375
(1 065 324)
191 979
(852 297)
(1 395 107)
1 988 110
Non-Reccuring Items
(34 193)
(20 193)
4 827
1 322
7 197
(1 407)
123 629
0
0
0
61 630
(29 024)
(69 643)
(22 521)
214 602
951 167
2 404 222
2 410 269
2 883 145
2 037 753
1 319 941
1 429 850
647 418
722 490
1 065 272
1 536 012
1 652 020
1 698 481
659 082
1 384 649
1 281 013
1 651 485
694 664
(664 722)
Gain/Loss on Disposition of Assets
15 755
23 431
(3 362)
(7 419)
(3 966)
(8 396)
(4 366)
(6 279)
(6 803)
(311)
(14 591)
(8 022)
(7 376)
(17 779)
(3 189)
(4 371)
(3 273)
(108)
891
1 075
(790)
0
(398)
0
368
48
0
0
0
0
16 517
0
3 909
4 623
Total Other Income
3 253
(13 215)
3 934
950
(8 870)
6 784
(5 919)
(2 550)
3 568
(29 305)
11 329
(14 821)
924 149
1 198 270
3 683 040
3 700 874
2 752 031
2 568 892
73 714
81 051
1 753 977
1 639 735
2 104 491
3 265 589
1 597 047
1 646 516
1 239 607
(27 494)
(39 499)
(56 898)
(4 754)
(258 350)
(1 943 538)
(2 009 999)
Pre-Tax Income
2 501 493
N/A
2 665 612
+7%
2 189 704
-18%
2 533 915
+16%
1 222 571
-52%
1 763 811
+44%
2 588 499
+47%
2 266 127
-12%
2 737 418
+21%
2 982 429
+9%
4 685 614
+57%
7 007 102
+50%
6 819 446
-3%
6 576 831
-4%
4 272 236
-35%
4 190 420
-2%
4 438 989
+6%
6 241 056
+41%
4 649 022
-26%
5 420 754
+17%
5 919 847
+9%
4 452 758
-25%
5 086 223
+14%
5 176 599
+2%
4 969 486
-4%
4 810 673
-3%
3 982 066
-17%
2 543 647
-36%
964 395
-62%
712 172
-26%
1 998 882
+181%
1 872 136
-6%
(4 306 143)
N/A
(1 212 611)
+72%
Net Income
Tax Provision
(586 368)
(573 481)
(530 354)
(621 038)
(261 102)
(321 386)
(526 856)
(484 582)
(771 627)
(852 263)
(1 406 665)
(2 158 531)
(2 078 641)
(2 213 014)
(884 914)
(775 235)
(658 402)
(630 099)
(742 521)
(1 115 584)
(1 176 298)
(1 294 038)
(1 631 470)
(1 377 514)
(1 711 004)
(1 851 766)
(1 800 536)
(1 817 942)
(1 695 073)
(1 542 224)
(1 513 017)
(1 576 885)
(1 440 967)
(1 720 938)
Income from Continuing Operations
1 915 125
2 092 130
1 659 349
1 912 875
961 467
1 442 424
2 061 643
1 781 545
1 965 791
2 130 166
3 278 949
4 848 570
4 740 805
4 363 817
3 387 322
3 415 185
3 780 586
5 610 957
3 906 502
4 305 170
4 743 548
3 158 720
3 454 753
3 799 084
3 258 482
2 958 907
2 181 530
725 705
(730 679)
(830 052)
485 865
295 250
(5 747 110)
(2 933 549)
Income to Minority Interest
(1 772)
(54 611)
5 728
(1 779)
(15 809)
(20 482)
(28 161)
(25 545)
(43 824)
(38 944)
(40 071)
(61 527)
(31 102)
(7 153)
44 009
54 936
60 766
57 603
12 570
(171 182)
(179 838)
(170 803)
(230 066)
(32 204)
(63 129)
(122 339)
(19 459)
(19 875)
52 725
125 755
119 714
120 510
140 395
276 171
Net Income (Common)
1 880 353
N/A
1 987 419
+6%
1 665 078
-16%
1 919 348
+15%
968 414
-50%
1 456 675
+50%
2 012 992
+38%
1 735 510
-14%
1 901 477
+10%
2 070 733
+9%
3 218 388
+55%
4 751 186
+48%
4 673 846
-2%
4 320 806
-8%
3 410 254
-21%
3 454 167
+1%
3 830 520
+11%
5 662 851
+48%
3 919 072
-31%
4 133 988
+5%
4 563 710
+10%
2 987 917
-35%
3 224 687
+8%
3 766 881
+17%
3 195 353
-15%
2 836 568
-11%
2 162 071
-24%
705 830
-67%
(677 953)
N/A
(704 297)
-4%
605 578
N/A
415 760
-31%
(5 606 716)
N/A
(2 657 378)
+53%
EPS (Diluted)
2 840.41
N/A
3 115.07
+10%
1 299.13
-58%
2 224.04
+71%
1 163.95
-48%
1 685.96
+45%
2 583.46
+53%
2 567.32
-1%
1 596.53
-38%
2 231.39
+40%
1 950.48
-13%
4 996.32
+156%
4 914.99
-2%
4 543.73
-8%
2 199.64
-52%
2 596.33
+18%
2 879.22
+11%
2 971.69
+3%
2 050.68
-31%
2 323.94
+13%
2 466.75
+6%
2 027.31
-18%
1 818.57
-10%
1 951.48
+7%
1 639.47
-16%
1 454.69
-11%
1 111.56
-24%
361.94
-67%
-347.64
N/A
-359.36
-3%
310.54
N/A
213.19
-31%
-2 875.08
N/A
-1 362.68
+53%

See Also

Summary
NVL intrinsic value, competitors valuation, and company profile.
DCF Valuation
NVL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NVL stock valuation using valuation multiples.
Wall Street Estimates
NVL 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
NVL 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 201,100+ 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.