B

Book and Educational Equipment JSC
VN:STC

Watchlist Manager
Book and Educational Equipment JSC
VN:STC
Watchlist
Price: 17 000 VND
Market Cap: 96.3B VND
Have any thoughts about
Book and Educational Equipment JSC?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

485B
-2%
Revenue
Growth Rates:
1 Year
-5%
3 Years
+18%
5 Years
+19%
7 Years
+32%
10 Years
+77%
12.2B
-7%
Operating Income
Growth Rates:
1 Year
-32%
3 Years
+12%
5 Years
-30%
7 Years
-30%
10 Years
+6%
7.9B
-12%
Net Income
Growth Rates:
1 Year
-34%
3 Years
+29%
5 Years
-35%
7 Years
-30%
10 Years
-43%

Earnings Waterfall
Book and Educational Equipment JSC

Revenue
485B VND
Cost of Revenue
-401.8B VND
Gross Profit
83.2B VND
Operating Expenses
-71B VND
Operating Income
12.2B VND
Other Expenses
-4.3B VND
Net Income
7.9B VND

Income Statement
Book and Educational Equipment JSC

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
273 557
N/A
267 329
-2%
271 219
+1%
281 419
+4%
283 358
+1%
293 845
+4%
292 526
0%
319 590
+9%
342 386
+7%
335 713
-2%
338 664
+1%
352 151
+4%
367 339
+4%
372 475
+1%
376 714
+1%
370 334
-2%
371 724
+0%
384 907
+4%
385 194
+0%
414 095
+8%
408 689
-1%
409 833
+0%
398 611
-3%
339 081
-15%
413 852
+22%
487 638
+18%
507 292
+4%
546 023
+8%
412 481
-24%
520 168
+26%
531 281
+2%
507 391
-4%
594 000
+17%
513 598
-14%
505 287
-2%
477 906
-5%
510 061
+7%
503 307
-1%
505 664
+0%
493 247
-2%
484 998
-2%
Gross Profit
Cost of Revenue
(208 804)
(204 478)
(206 375)
(212 231)
(215 111)
(230 098)
(229 279)
(253 807)
(271 760)
(261 784)
(262 516)
(272 186)
(281 219)
(286 416)
(290 140)
(286 560)
(291 776)
(298 947)
(299 412)
(326 629)
(319 437)
(319 582)
(312 072)
(259 143)
(319 436)
(376 583)
(388 701)
(424 574)
(323 551)
(407 411)
(413 062)
(391 874)
(463 646)
(402 159)
(396 976)
(372 148)
(403 912)
(409 382)
(415 413)
(405 579)
(401 758)
Gross Profit
64 752
N/A
62 850
-3%
64 844
+3%
69 188
+7%
68 247
-1%
63 747
-7%
63 248
-1%
65 784
+4%
70 626
+7%
73 929
+5%
76 147
+3%
79 964
+5%
86 120
+8%
86 059
0%
86 573
+1%
83 773
-3%
79 947
-5%
85 960
+8%
85 782
0%
87 466
+2%
89 252
+2%
90 251
+1%
86 539
-4%
79 938
-8%
94 416
+18%
111 055
+18%
118 591
+7%
121 449
+2%
88 930
-27%
112 756
+27%
118 219
+5%
115 518
-2%
130 353
+13%
111 439
-15%
108 311
-3%
105 758
-2%
106 150
+0%
93 925
-12%
90 251
-4%
87 669
-3%
83 240
-5%
Operating Income
Operating Expenses
(53 167)
(51 948)
(49 077)
(52 609)
(53 573)
(49 243)
(48 801)
(48 926)
(52 646)
(57 496)
(59 898)
(63 342)
(68 706)
(70 205)
(70 481)
(67 443)
(64 800)
(68 190)
(68 344)
(70 565)
(71 820)
(73 978)
(72 100)
(68 379)
(78 645)
(93 665)
(98 630)
(100 344)
(77 988)
(92 801)
(97 370)
(95 690)
(107 448)
(93 289)
(90 684)
(88 840)
(88 208)
(79 032)
(76 266)
(74 457)
(71 015)
Selling, General & Administrative
(50 858)
(49 195)
(46 249)
(49 971)
(51 309)
(47 133)
(46 499)
(46 668)
(49 592)
(54 736)
(57 076)
(60 880)
(66 015)
(67 640)
(67 890)
(64 824)
(63 226)
(66 299)
(66 401)
(68 586)
(69 809)
(71 984)
(70 092)
(66 359)
(76 580)
(91 991)
(96 840)
(98 441)
(75 899)
(90 508)
(95 083)
(93 426)
(105 360)
(91 474)
(88 970)
(87 239)
(86 701)
(77 599)
(74 869)
(73 064)
(69 587)
Depreciation & Amortization
0
0
0
0
0
(670)
(238)
(498)
(792)
(1 087)
(1 150)
(1 206)
(1 231)
(1 259)
(1 283)
(1 313)
(1 332)
(1 361)
(1 414)
(1 449)
(1 482)
(1 510)
(1 524)
(1 536)
(1 581)
(1 678)
(1 793)
(1 906)
(2 092)
(2 114)
(2 110)
(2 087)
(1 910)
(1 815)
(1 714)
(1 601)
(1 507)
(1 433)
(1 398)
(1 393)
(1 429)
Other Operating Expenses
(2 309)
(2 753)
(2 828)
(2 638)
(2 264)
(1 441)
(2 064)
(1 760)
(2 262)
(1 673)
(1 672)
(1 256)
(1 460)
(1 306)
(1 308)
(1 306)
(242)
(530)
(529)
(530)
(530)
(484)
(484)
(484)
(484)
3
3
3
3
(178)
(178)
(178)
(178)
0
0
(0)
0
(0)
0
0
0
Operating Income
11 586
N/A
10 902
-6%
15 767
+45%
16 579
+5%
14 675
-11%
14 504
-1%
14 447
0%
16 858
+17%
17 979
+7%
16 433
-9%
16 250
-1%
16 623
+2%
17 415
+5%
15 854
-9%
16 093
+2%
16 331
+1%
15 148
-7%
17 770
+17%
17 438
-2%
16 900
-3%
17 432
+3%
16 273
-7%
14 439
-11%
11 559
-20%
15 771
+36%
17 390
+10%
19 961
+15%
21 105
+6%
10 942
-48%
19 956
+82%
20 849
+4%
19 827
-5%
22 905
+16%
18 150
-21%
17 628
-3%
16 917
-4%
17 942
+6%
14 893
-17%
13 985
-6%
13 212
-6%
12 224
-7%
Pre-Tax Income
Interest Income Expense
(92)
506
290
123
754
(159)
(289)
(641)
(1 928)
(2 010)
(1 705)
(1 162)
(360)
(120)
(60)
(87)
57
254
354
588
604
761
847
1 051
1 133
1 143
1 145
1 067
890
408
166
94
(205)
82
389
721
903
1 026
854
739
595
Gain/Loss on Disposition of Assets
0
728
0
0
109
902
174
174
65
20
0
0
0
0
0
0
151
324
476
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
98
0
0
0
Total Other Income
5 257
5 053
1 045
2 303
2 544
781
1 727
401
298
289
161
352
376
234
371
342
319
715
385
868
747
716
717
586
710
995
1 020
1 052
830
943
873
1 087
1 415
1 001
1 030
1 079
975
1 722
1 806
2 020
1 906
Pre-Tax Income
16 751
N/A
17 189
+3%
17 102
-1%
19 005
+11%
18 082
-5%
16 028
-11%
16 059
+0%
16 791
+5%
16 413
-2%
14 732
-10%
14 706
0%
15 813
+8%
17 430
+10%
15 968
-8%
16 403
+3%
16 585
+1%
15 675
-5%
19 063
+22%
18 653
-2%
18 357
-2%
18 782
+2%
17 750
-5%
16 003
-10%
13 197
-18%
17 614
+33%
19 527
+11%
22 126
+13%
23 224
+5%
12 663
-45%
21 306
+68%
21 887
+3%
21 008
-4%
24 114
+15%
19 233
-20%
19 046
-1%
18 716
-2%
19 821
+6%
17 740
-10%
16 645
-6%
15 971
-4%
14 725
-8%
Net Income
Tax Provision
(3 102)
(2 791)
(2 083)
(2 497)
(2 213)
(2 052)
(2 010)
(2 037)
(1 924)
(1 643)
(1 596)
(1 605)
(1 561)
(1 655)
(1 723)
(1 823)
(1 935)
(1 973)
(1 937)
(1 863)
(1 721)
(1 864)
(1 785)
(1 488)
(1 793)
(2 011)
(2 213)
(2 406)
(1 476)
(2 225)
(2 247)
(2 062)
(2 511)
(2 104)
(2 132)
(2 290)
(2 564)
(2 261)
(2 109)
(2 050)
(1 882)
Income from Continuing Operations
13 650
14 398
15 019
16 508
15 869
13 976
14 049
14 754
14 490
13 089
13 110
14 207
15 868
14 313
14 680
14 762
13 739
17 090
16 715
16 493
17 061
15 886
14 219
11 709
15 821
17 516
19 913
20 819
11 187
19 081
19 641
18 947
21 604
17 129
16 914
16 427
17 256
15 478
14 535
13 921
12 843
Income to Minority Interest
326
(278)
(284)
(691)
(444)
(147)
(204)
(319)
(581)
(367)
(459)
(517)
(504)
(508)
(428)
(465)
(307)
(542)
(508)
(468)
(556)
(413)
205
452
(172)
(428)
(1 070)
(1 328)
(704)
(356)
(345)
(343)
(413)
(478)
(513)
(524)
(558)
(563)
(578)
(598)
(567)
Net Income (Common)
13 976
N/A
14 120
+1%
9 545
-32%
10 627
+11%
10 235
-4%
8 856
-13%
8 872
+0%
9 462
+7%
8 936
-6%
8 732
-2%
8 661
-1%
9 701
+12%
11 374
+17%
10 286
-10%
10 733
+4%
10 778
+0%
9 915
-8%
12 272
+24%
11 933
-3%
11 750
-2%
12 229
+4%
11 581
-5%
10 531
-9%
8 269
-21%
11 757
+42%
12 773
+9%
14 529
+14%
15 176
+4%
6 167
-59%
13 439
+118%
14 009
+4%
13 317
-5%
15 904
+19%
11 891
-25%
11 640
-2%
11 142
-4%
11 937
+7%
10 564
-12%
9 606
-9%
8 972
-7%
7 925
-12%
EPS (Diluted)
2 795.2
N/A
2 824
+1%
1 590.83
-44%
1 771.16
+11%
1 705.83
-4%
1 563.21
-8%
1 478.66
-5%
1 577
+7%
1 489.33
-6%
1 541.27
+3%
1 443.5
-6%
1 616.83
+12%
1 895.66
+17%
1 815.5
-4%
1 788.83
-1%
1 796.33
+0%
1 652.5
-8%
2 166.07
+31%
2 106.26
-3%
2 074.01
-2%
2 158.57
+4%
2 044.08
-5%
1 858.86
-9%
1 459.45
-21%
2 075.2
+42%
2 254.5
+9%
2 564.37
+14%
2 678.62
+4%
1 088.58
-59%
2 372.03
+118%
2 472.61
+4%
2 350.49
-5%
2 807.17
+19%
2 098.83
-25%
2 054.52
-2%
1 966.57
-4%
2 107.01
+7%
1 864.64
-12%
1 695.44
-9%
1 583.61
-7%
1 398.86
-12%

See Also

Summary
STC intrinsic value, competitors valuation, and company profile.
DCF Valuation
STC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
STC stock valuation using valuation multiples.
Wall Street Estimates
STC 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
STC 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 210,200+ 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.