VIC Income Statement - Vingroup JSC - Alpha Spread
V

Vingroup JSC
VN:VIC

Watchlist Manager
Vingroup JSC
VN:VIC
Watchlist
Price: 43 050 VND 0.35% Market Closed
Market Cap: 160.1T VND
Have any thoughts about
Vingroup JSC?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

140.2T
-3%
Revenue
Growth Rates:
1 Year
-10%
3 Years
+6%
5 Years
+15%
7 Years
+104%
10 Years
+382%
-17.9T
-42%
Operating Income
Growth Rates:
1 Year
-
3 Years
-18 350%
5 Years
-
7 Years
-
10 Years
-
3.8T
-58%
Net Income
Growth Rates:
1 Year
-35%
3 Years
-42%
5 Years
-31%
7 Years
+3%
10 Years
-23%

Earnings Waterfall
Vingroup JSC

Revenue
140.2T VND
Cost of Revenue
-125.2T VND
Gross Profit
15T VND
Operating Expenses
-33T VND
Operating Income
-17.9T VND
Other Expenses
21.7T VND
Net Income
3.8T VND

Income Statement
Vingroup JSC

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
29 113 219
N/A
28 301 591
-3%
27 723 633
-2%
27 942 964
+1%
26 282 726
-6%
25 875 862
-2%
34 047 966
+32%
42 390 686
+25%
45 205 045
+7%
48 604 391
+8%
57 614 344
+19%
58 246 795
+1%
68 803 130
+18%
80 124 969
+16%
89 350 049
+12%
102 009 550
+14%
114 848 386
+13%
116 332 415
+1%
121 894 401
+5%
115 266 237
-5%
122 245 688
+6%
130 360 298
+7%
130 036 014
0%
123 581 820
-5%
123 088 626
0%
127 431 425
+4%
110 490 033
-13%
133 784 454
+21%
132 499 633
-1%
126 697 494
-4%
125 687 870
-1%
120 622 359
-4%
96 564 268
-20%
95 195 045
-1%
101 793 582
+7%
122 528 047
+20%
156 438 927
+28%
175 644 477
+12%
161 427 568
-8%
144 202 695
-11%
140 211 838
-3%
Gross Profit
Cost of Revenue
(18 262 364)
(17 958 219)
(17 284 911)
(17 670 808)
(16 773 959)
(16 473 331)
(22 338 934)
(28 146 371)
(30 178 505)
(32 896 858)
(40 184 633)
(39 547 218)
(47 260 986)
(54 981 235)
(62 796 327)
(74 242 400)
(84 953 241)
(86 888 607)
(92 943 726)
(88 322 754)
(90 409 561)
(93 798 202)
(92 484 797)
(88 823 812)
(95 707 791)
(105 029 869)
(93 177 227)
(113 186 194)
(106 845 500)
(95 646 122)
(91 623 165)
(89 638 036)
(80 755 117)
(85 325 874)
(87 099 750)
(103 604 383)
(122 145 552)
(135 369 860)
(137 919 092)
(127 084 263)
(125 187 700)
Gross Profit
10 850 855
N/A
10 343 372
-5%
10 438 722
+1%
10 272 157
-2%
9 508 769
-7%
9 402 533
-1%
11 709 033
+25%
14 244 317
+22%
15 026 540
+5%
15 707 533
+5%
17 429 711
+11%
18 699 576
+7%
21 542 144
+15%
25 143 734
+17%
26 553 722
+6%
27 767 149
+5%
29 895 144
+8%
29 443 806
-2%
28 950 675
-2%
26 943 482
-7%
31 836 125
+18%
36 562 096
+15%
37 551 217
+3%
34 758 008
-7%
27 380 834
-21%
22 401 556
-18%
17 312 806
-23%
20 598 260
+19%
25 654 133
+25%
31 051 372
+21%
34 064 705
+10%
30 984 323
-9%
15 809 151
-49%
9 869 171
-38%
14 693 832
+49%
18 923 664
+29%
34 293 375
+81%
40 274 617
+17%
23 508 476
-42%
17 118 432
-27%
15 024 138
-12%
Operating Income
Operating Expenses
(2 095 397)
(2 455 504)
(2 996 127)
(3 394 776)
(4 300 145)
(5 507 611)
(6 702 914)
(8 268 969)
(9 376 078)
(9 739 687)
(12 188 263)
(13 440 798)
(14 676 963)
(16 794 031)
(14 982 832)
(15 044 282)
(14 936 427)
(15 503 048)
(17 242 868)
(18 750 862)
(21 816 336)
(23 566 781)
(27 204 798)
(26 325 870)
(18 976 455)
(24 903 935)
(21 568 437)
(25 369 262)
(25 751 372)
(28 520 637)
(31 726 181)
(33 406 200)
(29 916 057)
(28 372 329)
(25 929 794)
(22 616 184)
(24 523 848)
(25 468 702)
(27 900 858)
(29 769 549)
(32 965 082)
Selling, General & Administrative
(2 198 277)
(2 474 764)
(2 910 049)
(3 339 894)
(4 031 579)
(5 257 575)
(5 907 193)
(8 055 058)
(9 268 706)
(9 714 750)
(10 344 804)
(13 363 071)
(14 378 507)
(16 552 467)
(13 169 839)
(15 134 634)
(15 215 964)
(15 725 937)
(15 307 809)
(18 689 800)
(21 584 060)
(23 381 513)
(23 878 225)
(25 998 003)
(27 195 132)
(24 702 412)
(14 438 348)
(25 486 163)
(25 662 165)
(28 376 275)
(20 853 213)
(32 438 974)
(29 369 272)
(27 990 840)
(19 177 783)
(24 794 721)
(26 221 835)
(27 554 400)
(21 610 086)
(26 939 737)
(30 401 487)
Research & Development
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
(4 662 419)
0
0
0
(2 612 476)
0
0
0
(2 584 055)
0
0
Depreciation & Amortization
0
0
0
0
0
0
(973 405)
0
0
0
(1 809 853)
0
0
0
(1 833 065)
0
0
0
(2 172 319)
0
0
0
(3 047 661)
0
0
0
(1 482 648)
0
0
0
(1 415 701)
0
0
0
(1 422 525)
0
0
0
(1 605 867)
0
0
Other Operating Expenses
102 879
19 260
(86 078)
(54 882)
(268 567)
(250 037)
177 685
(213 913)
(107 374)
(24 938)
(33 606)
(77 727)
(298 456)
(241 564)
20 071
90 354
279 537
222 889
237 260
(61 062)
(232 276)
(185 268)
(278 912)
(327 867)
8 218 677
(201 523)
(5 647 441)
116 901
(89 207)
(144 362)
(4 794 848)
(967 226)
(546 785)
(381 489)
(2 717 010)
2 178 537
1 697 987
2 085 698
(2 100 850)
(2 829 812)
(2 563 595)
Operating Income
8 755 458
N/A
7 887 868
-10%
7 442 595
-6%
6 877 380
-8%
5 208 622
-24%
3 894 920
-25%
5 006 119
+29%
5 975 346
+19%
5 650 461
-5%
5 967 845
+6%
5 241 448
-12%
5 258 777
+0%
6 865 179
+31%
8 349 702
+22%
11 570 889
+39%
12 722 868
+10%
14 958 720
+18%
13 940 760
-7%
11 707 807
-16%
8 192 621
-30%
10 019 789
+22%
12 995 315
+30%
10 346 419
-20%
8 432 138
-19%
8 404 379
0%
(2 502 378)
N/A
(4 255 631)
-70%
(4 771 002)
-12%
(97 239)
+98%
2 530 735
N/A
2 338 524
-8%
(2 421 877)
N/A
(14 106 906)
-482%
(18 503 158)
-31%
(11 235 962)
+39%
(3 692 520)
+67%
9 769 527
N/A
14 805 915
+52%
(4 392 382)
N/A
(12 651 117)
-188%
(17 940 944)
-42%
Pre-Tax Income
Interest Income Expense
(1 411 097)
(1 727 004)
(2 067 724)
(2 234 562)
(1 516 994)
(1 204 101)
(1 489 012)
(985 589)
798 846
456 262
(2 432 693)
560 835
(1 118 292)
(1 173 684)
(2 483 985)
(1 635 281)
(2 821 098)
(1 286 663)
(3 303 667)
4 633 695
4 745 015
1 886 571
(5 889 251)
413 911
10 809 429
10 317 503
(9 684 835)
(16 726 164)
(28 073 790)
(26 925 082)
(6 999 944)
(6 879 703)
(8 366 781)
(11 276 369)
(10 151 568)
(13 367 183)
(12 958 408)
(16 192 086)
(15 618 010)
(18 131 022)
(12 486 101)
Non-Reccuring Items
38 066
2 311
19 895
(107 625)
(253 393)
(243 655)
(768 209)
(756 668)
(614 859)
(637 704)
3 690 815
0
0
0
358 282
0
0
0
5 211 088
0
0
0
11 299 238
8 368 798
0
12 315 455
27 107 924
39 018 428
42 324 623
38 358 274
7 506 089
11 413 737
17 649 380
26 811 032
29 391 893
27 849 505
20 967 202
11 380 508
12 477 740
21 249 670
18 255 617
Gain/Loss on Disposition of Assets
406
(761)
3 104
1 385
4 884
(3 518)
(36 847)
(52 636)
(64 526)
(50 078)
(213 114)
(200 406)
(211 168)
(325 995)
(303 178)
(287 960)
0
(189 399)
30 903
(31 565)
(46 055)
(34 861)
(220 739)
(124 633)
0
(80 676)
(5 232)
(44 066)
(196 853)
(228 992)
(382 660)
(397 783)
4 055 861
4 056 536
4 081 871
3 877 426
(569 267)
0
(194 403)
(223 494)
(216 246)
Total Other Income
50 645
45 547
11 810
17 435
19 497
(16 527)
140 050
145 137
100 910
106 698
451 381
455 673
450 331
459 043
(27 727)
(74 408)
(350 399)
98 645
254 518
379 881
277 382
61 130
101 757
47 420
(866 041)
(637 716)
780 329
(748 891)
263 936
191 745
684 442
574 480
1 001 550
1 082 817
669 284
424 424
(40 454)
6 397 275
21 496 407
21 754 907
24 812 842
Pre-Tax Income
7 433 478
N/A
6 207 961
-16%
5 409 681
-13%
4 554 013
-16%
3 462 616
-24%
2 427 119
-30%
2 852 101
+18%
4 325 588
+52%
5 870 832
+36%
5 843 023
0%
6 737 836
+15%
6 074 880
-10%
5 986 050
-1%
7 309 067
+22%
9 114 281
+25%
10 725 218
+18%
11 787 223
+10%
12 563 343
+7%
13 900 649
+11%
13 174 632
-5%
14 996 131
+14%
14 908 154
-1%
15 637 424
+5%
17 137 634
+10%
18 347 767
+7%
19 412 188
+6%
13 942 555
-28%
16 728 305
+20%
14 220 677
-15%
13 926 680
-2%
3 146 451
-77%
2 288 854
-27%
233 104
-90%
2 170 858
+831%
12 755 518
+488%
15 091 652
+18%
17 168 600
+14%
16 391 612
-5%
13 769 352
-16%
11 998 944
-13%
12 425 168
+4%
Net Income
Tax Provision
(2 106 577)
(1 664 085)
(1 633 635)
(1 488 853)
(1 210 879)
(1 098 546)
(1 350 626)
(1 892 034)
(1 942 275)
(1 993 745)
(2 279 691)
(2 061 362)
(2 404 283)
(2 980 550)
(3 459 340)
(4 430 472)
(6 554 309)
(6 764 419)
(7 662 756)
(6 959 199)
(6 726 405)
(7 465 724)
(7 920 811)
(9 925 442)
(12 125 015)
(12 465 527)
(9 396 982)
(11 315 034)
(9 607 381)
(10 491 857)
(10 704 615)
(10 202 685)
(8 195 378)
(9 883 852)
(10 711 174)
(12 970 190)
(15 200 285)
(14 362 375)
(11 713 291)
(9 196 956)
(9 339 113)
Income from Continuing Operations
5 326 902
4 543 877
3 776 046
3 065 160
2 251 737
1 328 574
1 501 475
2 433 556
3 928 559
3 849 279
4 458 145
4 013 516
3 581 765
4 328 515
5 654 942
6 294 746
5 232 915
5 798 924
6 237 893
6 215 434
8 269 725
7 442 431
7 716 613
7 212 191
6 222 752
6 946 661
4 545 573
5 413 271
4 613 296
3 434 823
(7 558 164)
(7 913 831)
(7 962 274)
(7 712 994)
2 044 344
2 121 462
1 968 315
2 029 237
2 056 061
2 801 988
3 086 055
Income to Minority Interest
(671 843)
(874 242)
(617 463)
(554 304)
(310 398)
(21 394)
(285 701)
(867 071)
(1 717 762)
(1 718 310)
(1 073 557)
(323 986)
104 866
(353 700)
(1 192 530)
(1 627 141)
(1 672 458)
(2 088 193)
(2 414 154)
(2 272 896)
(2 788 454)
(2 077 298)
(170 698)
(266 090)
1 845 223
2 163 765
919 054
2 145 412
1 911 083
1 198 153
5 044 281
5 759 648
7 750 551
8 799 388
6 737 517
5 272 878
3 857 836
2 181 096
100 864
6 223 171
711 089
Net Income (Common)
4 902 613
N/A
3 917 189
-20%
3 158 583
-19%
2 510 857
-21%
1 941 340
-23%
1 307 181
-33%
1 215 775
-7%
1 566 485
+29%
2 210 797
+41%
2 130 969
-4%
3 384 588
+59%
3 689 530
+9%
3 686 631
0%
3 974 815
+8%
4 462 412
+12%
4 667 605
+5%
3 560 457
-24%
3 710 731
+4%
3 823 739
+3%
3 942 538
+3%
5 481 271
+39%
5 365 133
-2%
7 545 915
+41%
6 946 102
-8%
8 067 974
+16%
9 110 427
+13%
5 464 627
-40%
7 558 683
+38%
6 524 379
-14%
4 632 976
-29%
(2 513 883)
N/A
(2 154 183)
+14%
(211 723)
+90%
1 086 394
N/A
8 781 861
+708%
7 394 340
-16%
5 826 151
-21%
4 210 333
-28%
2 156 925
-49%
9 025 159
+318%
3 797 144
-58%
EPS (Diluted)
1 735.43
N/A
1 487.72
-14%
1 067.08
-28%
901.56
-16%
670.12
-26%
429.71
-36%
386.37
-10%
486.63
+26%
825.84
+70%
667.59
-19%
1 012.04
+52%
1 686.25
+67%
736.44
-56%
1 336.97
+82%
1 334.32
0%
1 569.99
+18%
1 809.17
+15%
1 248.14
-31%
1 131.26
-9%
1 326.22
+17%
1 692.12
+28%
1 644.48
-3%
2 118.37
+29%
2 158.64
+2%
2 218.92
+3%
2 505.88
+13%
1 473.51
-41%
2 079.12
+41%
1 794.32
-14%
1 274.76
-29%
-685.14
N/A
-581.17
+15%
-57.04
+90%
292.6
N/A
2 367.3
+709%
1 990.34
-16%
1 572.3
-21%
1 103.93
-30%
581.32
-47%
2 426.2
+317%
1 023.37
-58%

See Also

Summary
VIC intrinsic value, competitors valuation, and company profile.
DCF Valuation
VIC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VIC stock valuation using valuation multiples.
Wall Street Estimates
VIC 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
VIC 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 179,800+ 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.