S

Savimex Corp
VN:SAV

Watchlist Manager
Savimex Corp
VN:SAV
Watchlist
Price: 20 900 VND -0.24% Market Closed
Market Cap: 518.1B VND
Have any thoughts about
Savimex Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.2T
+12%
Revenue
Growth Rates:
1 Year
+58%
3 Years
+25%
5 Years
-8%
7 Years
+141%
10 Years
+117%
66.7B
+28%
Operating Income
Growth Rates:
1 Year
+146%
3 Years
+10%
5 Years
+39%
7 Years
+362%
10 Years
-
53.3B
+19%
Net Income
Growth Rates:
1 Year
+776%
3 Years
+31%
5 Years
+54%
7 Years
+267%
10 Years
-

Earnings Waterfall
Savimex Corp

Revenue
1.2T VND
Cost of Revenue
-1T VND
Gross Profit
183.9B VND
Operating Expenses
-117.2B VND
Operating Income
66.7B VND
Other Expenses
-13.4B VND
Net Income
53.3B VND

Income Statement
Savimex 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
557 132
N/A
662 254
+19%
659 722
0%
670 268
+2%
665 505
-1%
517 309
-22%
557 559
+8%
566 348
+2%
524 642
-7%
509 634
-3%
486 577
-5%
481 729
-1%
501 525
+4%
556 688
+11%
586 865
+5%
625 055
+7%
685 866
+10%
706 286
+3%
1 266 542
+79%
1 292 485
+2%
1 319 328
+2%
870 516
-34%
1 502 000
+73%
1 772 570
+18%
1 792 373
+1%
943 233
-47%
1 223 678
+30%
1 005 313
-18%
964 158
-4%
1 008 966
+5%
1 002 629
-1%
1 051 513
+5%
1 068 088
+2%
991 636
-7%
900 681
-9%
822 193
-9%
764 860
-7%
788 871
+3%
821 665
+4%
1 077 119
+31%
1 208 304
+12%
Gross Profit
Cost of Revenue
(511 131)
(606 807)
(603 902)
(603 436)
(602 629)
(474 723)
(510 430)
(518 493)
(474 249)
(453 126)
(430 701)
(418 322)
(436 786)
(489 231)
(515 679)
(552 549)
(606 479)
(628 460)
(1 123 777)
(1 144 855)
(1 168 297)
(743 662)
(1 302 347)
(1 539 404)
(1 552 335)
(802 251)
(1 050 396)
(858 480)
(821 392)
(869 404)
(853 300)
(890 318)
(904 945)
(834 867)
(758 448)
(692 577)
(643 050)
(668 994)
(695 976)
(915 239)
(1 024 438)
Gross Profit
46 002
N/A
55 447
+21%
55 819
+1%
66 830
+20%
62 873
-6%
42 586
-32%
47 128
+11%
47 855
+2%
50 393
+5%
56 508
+12%
55 875
-1%
63 405
+13%
64 738
+2%
67 457
+4%
71 185
+6%
72 506
+2%
79 386
+9%
77 826
-2%
142 765
+83%
147 629
+3%
151 030
+2%
126 854
-16%
199 653
+57%
233 166
+17%
240 038
+3%
140 982
-41%
173 282
+23%
146 832
-15%
142 766
-3%
139 563
-2%
149 329
+7%
161 194
+8%
163 143
+1%
156 769
-4%
142 232
-9%
129 616
-9%
121 811
-6%
119 877
-2%
125 689
+5%
161 880
+29%
183 866
+14%
Operating Income
Operating Expenses
(51 502)
(65 459)
(70 374)
(70 252)
(70 477)
(57 923)
(57 607)
(58 148)
(55 564)
(49 519)
(49 413)
(49 003)
(50 295)
(54 250)
(56 294)
(58 412)
(59 964)
(55 341)
(100 265)
(101 710)
(103 124)
(84 756)
(132 792)
(149 736)
(150 213)
(71 774)
(91 208)
(78 956)
(82 147)
(87 090)
(77 754)
(82 533)
(87 455)
(105 184)
(98 852)
(97 301)
(94 765)
(134 362)
(109 241)
(109 688)
(117 206)
Selling, General & Administrative
(51 478)
(65 459)
(70 601)
(70 478)
(70 297)
(55 703)
(54 460)
(54 622)
(52 049)
(48 156)
(48 629)
(48 332)
(49 363)
(53 085)
(55 180)
(57 358)
(58 988)
(57 690)
(99 061)
(100 628)
(102 121)
(66 502)
(131 772)
(148 840)
(149 412)
(80 173)
(90 983)
(78 506)
(81 508)
(86 172)
(95 179)
(99 901)
(104 745)
(103 975)
(97 579)
(97 237)
(94 665)
(102 114)
(103 539)
(131 423)
(137 387)
Depreciation & Amortization
0
0
0
0
0
(1 652)
(340)
(696)
(727)
(1 339)
(723)
(674)
(924)
(1 155)
(1 102)
(1 041)
(972)
(923)
(1 574)
(1 453)
(1 374)
(579)
(954)
0
(777)
(442)
(283)
(508)
(655)
(909)
(987)
(1 043)
(1 136)
(1 223)
(1 289)
(1 351)
(1 374)
(1 390)
(1 424)
(1 841)
(2 863)
Other Operating Expenses
(26)
0
227
226
(180)
(568)
(2 807)
(2 831)
(2 788)
(24)
(61)
3
(10)
(10)
(12)
(13)
(4)
3 271
369
370
371
(17 675)
(67)
(896)
(24)
8 841
58
58
15
(9)
18 411
18 411
18 426
14
15
1 288
1 273
(30 858)
(4 278)
23 576
23 044
Operating Income
(5 502)
N/A
(10 012)
-82%
(14 555)
-45%
(3 420)
+77%
(7 602)
-122%
(15 337)
-102%
(10 478)
+32%
(10 293)
+2%
(5 171)
+50%
6 989
N/A
6 461
-8%
14 402
+123%
14 443
+0%
13 208
-9%
14 892
+13%
14 094
-5%
19 423
+38%
22 484
+16%
42 500
+89%
45 920
+8%
47 907
+4%
42 098
-12%
66 861
+59%
83 430
+25%
89 825
+8%
69 208
-23%
82 074
+19%
67 877
-17%
60 619
-11%
52 473
-13%
71 575
+36%
78 661
+10%
75 688
-4%
51 585
-32%
43 380
-16%
32 315
-26%
27 045
-16%
(14 485)
N/A
16 448
N/A
52 192
+217%
66 660
+28%
Pre-Tax Income
Interest Income Expense
(3 519)
(4 314)
(4 394)
(6 068)
(7 816)
(9 652)
(8 698)
(6 027)
(4 157)
(4 333)
(2 755)
(2 533)
(3 022)
(221)
(716)
(760)
(738)
(2 382)
(3 988)
(3 449)
(3 062)
584
1 594
2 818
4 369
5 702
6 915
6 504
6 675
4 602
(12 604)
(11 409)
(10 440)
7 774
7 586
3 435
2 134
(839)
(29 833)
(22 891)
(24 016)
Non-Reccuring Items
(232)
(404)
(427)
(582)
0
(320)
(322)
(192)
(192)
(90)
0
0
0
0
0
0
0
0
0
0
0
(557)
(1)
0
(136)
405
299
297
430
(259)
(265)
(366)
(413)
(608)
(1 012)
(960)
2 311
0
3 113
3 031
0
Gain/Loss on Disposition of Assets
(5)
(47)
1 558
845
842
943
(2 529)
(1 646)
(1 689)
672
640
467
473
60
60
60
60
0
38
(82)
0
102
164
0
412
(4 841)
0
127
(52)
(69)
0
0
0
147
0
(1 692)
(256)
0
0
1 436
10
Total Other Income
108
(5 564)
(3 746)
(3 649)
(3 810)
1 899
2 050
1 881
2 002
(434)
(132)
(34)
2 611
3 245
2 868
3 431
760
666
1 179
1 047
1 033
(5 850)
(5 868)
(19 046)
(18 989)
(12 723)
(18 655)
(5 688)
(5 927)
(996)
213
9 078
9 548
9 995
10 531
1 127
(2 561)
5 140
1 964
2 098
3 946
Pre-Tax Income
(9 149)
N/A
(20 340)
-122%
(21 562)
-6%
(12 873)
+40%
(18 385)
-43%
(22 467)
-22%
(19 977)
+11%
(16 277)
+19%
(9 206)
+43%
2 804
N/A
4 214
+50%
12 301
+192%
14 503
+18%
16 291
+12%
17 103
+5%
16 825
-2%
19 505
+16%
20 769
+6%
39 729
+91%
43 436
+9%
45 877
+6%
36 377
-21%
62 750
+72%
67 202
+7%
75 481
+12%
57 751
-23%
70 633
+22%
69 116
-2%
61 746
-11%
55 750
-10%
58 919
+6%
75 964
+29%
74 384
-2%
68 892
-7%
60 485
-12%
34 225
-43%
28 673
-16%
(10 184)
N/A
(8 308)
+18%
35 866
N/A
46 601
+30%
Net Income
Tax Provision
(1 183)
(3 575)
(4 682)
(6 991)
(8 198)
(2 886)
(1 732)
531
1 738
(4)
(4)
(4)
(4)
0
0
(74)
(940)
(2 638)
(4 733)
(6 817)
(7 762)
(11 007)
(16 385)
(17 305)
(18 932)
(9 978)
(12 554)
(12 146)
(10 672)
(12 676)
(13 310)
(16 719)
(16 403)
(14 238)
(12 557)
(7 305)
(6 194)
0
(375)
(7 594)
(9 741)
Income from Continuing Operations
(10 333)
(23 915)
(26 245)
(19 864)
(26 582)
(25 353)
(21 708)
(15 745)
(7 468)
2 800
4 210
12 297
14 499
16 291
17 103
16 751
18 565
18 132
34 996
36 618
38 115
25 370
46 365
49 897
56 548
47 774
58 080
56 971
51 074
43 073
45 609
59 245
57 981
54 654
47 928
26 921
22 479
(10 184)
(8 683)
28 272
36 860
Net Income (Common)
(10 333)
N/A
(23 915)
-131%
(26 245)
-10%
(19 864)
+24%
(26 582)
-34%
(25 353)
+5%
(21 708)
+14%
(15 745)
+27%
(7 468)
+53%
2 800
N/A
4 210
+50%
12 297
+192%
14 499
+18%
13 033
-10%
13 845
+6%
13 493
-3%
15 307
+13%
14 505
-5%
31 369
+116%
32 992
+5%
34 489
+5%
20 296
-41%
41 291
+103%
44 823
+9%
51 474
+15%
47 774
-7%
58 080
+22%
46 665
-20%
40 768
-13%
43 073
+6%
45 609
+6%
59 245
+30%
57 981
-2%
54 654
-6%
47 928
-12%
10 524
-78%
6 083
-42%
(10 184)
N/A
(8 683)
+15%
44 669
N/A
53 256
+19%
EPS (Diluted)
-738.07
N/A
-1 708.21
-131%
-1 874.64
-10%
-1 418.85
+24%
-1 898.71
-34%
-1 784.67
+6%
-1 550.57
+13%
-1 211.15
+22%
-533.42
+56%
157.2
N/A
300.71
+91%
1 229.7
+309%
1 035.64
-16%
771.18
-26%
988.92
+28%
963.78
-3%
1 093.35
+13%
826.98
-24%
2 208.37
+167%
2 322.6
+5%
2 428.02
+5%
1 214.98
-50%
2 906.92
+139%
3 155.65
+9%
3 623.9
+15%
2 280.2
-37%
3 718.28
+63%
3 172.3
-15%
2 268.98
-28%
1 910.83
-16%
2 538.38
+33%
3 226.29
+27%
3 157.43
-2%
2 353.06
-25%
2 373
+1%
458.96
-81%
279.78
-39%
-463.42
N/A
-350.21
+24%
1 993.93
N/A
2 377.27
+19%

See Also

Summary
SAV intrinsic value, competitors valuation, and company profile.
DCF Valuation
SAV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SAV stock valuation using valuation multiples.
Wall Street Estimates
SAV 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
SAV 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 210,400+ 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.