Vinh Son Song Hinh Hydropower JSC
VN:VSH
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
42 345.1883
53 400
|
Price Target |
|
We'll email you a reminder when the closing price reaches VND.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Vinh Son Song Hinh Hydropower JSC
Revenue
|
1.8T
VND
|
Cost of Revenue
|
-987.4B
VND
|
Gross Profit
|
811.4B
VND
|
Operating Expenses
|
-72.8B
VND
|
Operating Income
|
738.6B
VND
|
Other Expenses
|
-361.8B
VND
|
Net Income
|
376.8B
VND
|
Income Statement
Vinh Son Song Hinh Hydropower JSC
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 |
308 357
N/A
|
554 477
+80%
|
591 247
+7%
|
644 009
+9%
|
707 430
+10%
|
467 424
-34%
|
446 293
-5%
|
418 940
-6%
|
433 415
+3%
|
448 174
+3%
|
535 335
+19%
|
544 395
+2%
|
526 927
-3%
|
526 698
0%
|
570 971
+8%
|
618 777
+8%
|
607 785
-2%
|
563 578
-7%
|
462 639
-18%
|
398 497
-14%
|
360 552
-10%
|
400 284
+11%
|
300 629
-25%
|
245 351
-18%
|
300 649
+23%
|
340 618
+13%
|
494 749
+45%
|
938 305
+90%
|
1 131 335
+21%
|
1 611 301
+42%
|
2 229 469
+38%
|
2 392 175
+7%
|
2 756 146
+15%
|
3 084 637
+12%
|
3 168 246
+3%
|
3 164 429
0%
|
2 894 410
-9%
|
2 572 042
-11%
|
2 029 383
-21%
|
1 784 647
-12%
|
1 798 834
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(155 680)
|
(157 907)
|
(154 596)
|
(155 634)
|
(165 573)
|
(164 972)
|
(164 378)
|
(161 956)
|
(165 613)
|
(181 436)
|
(199 838)
|
(208 860)
|
(210 861)
|
(215 032)
|
(218 600)
|
(224 190)
|
(225 935)
|
(214 298)
|
(200 588)
|
(208 959)
|
(202 547)
|
(202 911)
|
(190 797)
|
(176 979)
|
(188 594)
|
(203 840)
|
(227 668)
|
(410 795)
|
(581 363)
|
(796 395)
|
(985 916)
|
(1 005 382)
|
(1 031 630)
|
(1 062 259)
|
(1 072 079)
|
(1 066 632)
|
(1 038 933)
|
(1 012 981)
|
(986 916)
|
(971 707)
|
(987 401)
|
|
Gross Profit |
152 676
N/A
|
396 570
+160%
|
436 651
+10%
|
488 376
+12%
|
541 859
+11%
|
302 451
-44%
|
281 918
-7%
|
256 987
-9%
|
267 805
+4%
|
266 738
0%
|
335 499
+26%
|
335 537
+0%
|
316 067
-6%
|
311 666
-1%
|
352 371
+13%
|
394 586
+12%
|
381 849
-3%
|
349 280
-9%
|
262 051
-25%
|
189 538
-28%
|
158 005
-17%
|
197 373
+25%
|
109 832
-44%
|
68 372
-38%
|
112 055
+64%
|
136 778
+22%
|
267 081
+95%
|
527 510
+98%
|
549 972
+4%
|
814 905
+48%
|
1 243 553
+53%
|
1 386 793
+12%
|
1 724 517
+24%
|
2 022 377
+17%
|
2 096 168
+4%
|
2 097 797
+0%
|
1 855 477
-12%
|
1 559 062
-16%
|
1 042 468
-33%
|
812 940
-22%
|
811 433
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19 747)
|
(19 456)
|
(20 784)
|
(20 316)
|
(20 540)
|
(21 058)
|
(21 812)
|
(22 084)
|
(22 866)
|
(21 766)
|
(21 886)
|
(33 287)
|
(34 043)
|
(24 918)
|
(35 784)
|
(25 319)
|
(25 108)
|
(25 629)
|
(26 171)
|
(25 401)
|
(25 112)
|
(23 022)
|
(20 726)
|
(21 797)
|
(21 639)
|
(23 099)
|
(25 327)
|
(26 995)
|
(30 338)
|
(45 358)
|
(50 043)
|
(57 505)
|
(61 667)
|
(77 278)
|
(82 679)
|
(84 392)
|
(83 321)
|
(64 905)
|
(78 184)
|
(73 536)
|
(72 783)
|
|
Selling, General & Administrative |
(19 747)
|
(19 455)
|
(20 784)
|
(20 317)
|
(20 541)
|
(21 058)
|
(21 815)
|
(22 088)
|
(22 869)
|
59 186
|
(21 886)
|
(33 286)
|
(34 042)
|
(24 280)
|
(35 784)
|
(25 319)
|
(25 108)
|
(24 995)
|
(26 171)
|
(25 401)
|
(25 112)
|
(22 403)
|
(20 726)
|
(21 797)
|
(21 639)
|
(22 506)
|
(25 221)
|
(26 771)
|
(30 115)
|
(44 862)
|
(49 449)
|
(56 595)
|
(60 607)
|
(76 689)
|
(81 209)
|
(79 842)
|
(78 671)
|
(60 124)
|
(54 864)
|
(52 500)
|
(51 777)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80 952)
|
0
|
0
|
0
|
(638)
|
0
|
0
|
0
|
(635)
|
0
|
0
|
0
|
(620)
|
0
|
0
|
0
|
(592)
|
(106)
|
(224)
|
0
|
(496)
|
(396)
|
(414)
|
(563)
|
(589)
|
(593)
|
0
|
(456)
|
(587)
|
(719)
|
(856)
|
(827)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(224)
|
0
|
(198)
|
(497)
|
(497)
|
0
|
(877)
|
(4 550)
|
(4 193)
|
(4 193)
|
(22 601)
|
(20 179)
|
(20 179)
|
|
Operating Income |
132 930
N/A
|
377 115
+184%
|
415 867
+10%
|
468 059
+13%
|
521 317
+11%
|
281 394
-46%
|
260 103
-8%
|
234 900
-10%
|
244 937
+4%
|
244 972
+0%
|
313 612
+28%
|
302 249
-4%
|
282 023
-7%
|
286 748
+2%
|
316 587
+10%
|
369 269
+17%
|
356 743
-3%
|
323 651
-9%
|
235 881
-27%
|
164 137
-30%
|
132 893
-19%
|
174 350
+31%
|
89 106
-49%
|
46 574
-48%
|
90 416
+94%
|
113 680
+26%
|
241 754
+113%
|
500 515
+107%
|
519 634
+4%
|
769 548
+48%
|
1 193 510
+55%
|
1 329 288
+11%
|
1 662 850
+25%
|
1 945 100
+17%
|
2 013 489
+4%
|
2 013 405
0%
|
1 772 156
-12%
|
1 494 157
-16%
|
964 284
-35%
|
739 405
-23%
|
738 649
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
27 940
|
24 119
|
19 665
|
15 168
|
7 258
|
9 346
|
12 843
|
24 316
|
28 850
|
34 870
|
38 157
|
46 007
|
46 042
|
34 516
|
38 340
|
22 444
|
13 279
|
19 414
|
18 741
|
11 726
|
19 592
|
3 353
|
2 776
|
3 452
|
1 372
|
122 241
|
122 731
|
15 681
|
(82 404)
|
(313 778)
|
(422 981)
|
(423 141)
|
(439 698)
|
(425 938)
|
(419 839)
|
(416 582)
|
(410 658)
|
(400 804)
|
(384 963)
|
(360 538)
|
(310 916)
|
|
Non-Reccuring Items |
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
|
(3 501)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(48)
|
4
|
24
|
28
|
39
|
(7 705)
|
(7 303)
|
(5 521)
|
(5 531)
|
999
|
1 002
|
(52)
|
(77)
|
(275)
|
(193)
|
44
|
109
|
(569)
|
(655)
|
(908)
|
420
|
385
|
929
|
812
|
(1 218)
|
(218)
|
(766)
|
(649)
|
6
|
(1 234)
|
(5 168)
|
(5 167)
|
(36 888)
|
(139 327)
|
(138 890)
|
(138 878)
|
(108 128)
|
(920)
|
(926)
|
(999)
|
(35)
|
|
Pre-Tax Income |
160 822
N/A
|
401 238
+149%
|
435 556
+9%
|
483 255
+11%
|
528 614
+9%
|
283 035
-46%
|
265 643
-6%
|
253 695
-4%
|
268 256
+6%
|
280 842
+5%
|
352 771
+26%
|
348 205
-1%
|
327 989
-6%
|
320 989
-2%
|
354 734
+11%
|
391 757
+10%
|
370 132
-6%
|
342 496
-7%
|
253 968
-26%
|
174 955
-31%
|
152 904
-13%
|
178 088
+16%
|
92 811
-48%
|
50 839
-45%
|
90 570
+78%
|
235 702
+160%
|
363 719
+54%
|
515 546
+42%
|
437 236
-15%
|
451 034
+3%
|
765 361
+70%
|
900 980
+18%
|
1 186 263
+32%
|
1 379 834
+16%
|
1 454 760
+5%
|
1 457 945
+0%
|
1 253 370
-14%
|
1 092 433
-13%
|
578 395
-47%
|
377 867
-35%
|
427 698
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(17 223)
|
(41 966)
|
(43 966)
|
(45 339)
|
(47 539)
|
(31 413)
|
(31 414)
|
(29 320)
|
(31 009)
|
(22 720)
|
(33 403)
|
(39 121)
|
(38 955)
|
(37 037)
|
(39 653)
|
(42 444)
|
(40 285)
|
(36 289)
|
(27 492)
|
(18 840)
|
(17 794)
|
(19 070)
|
(10 567)
|
(6 676)
|
(12 830)
|
(47 405)
|
(72 820)
|
(87 476)
|
(80 803)
|
(63 761)
|
(75 773)
|
(89 424)
|
(111 983)
|
(114 989)
|
(117 121)
|
(115 517)
|
(106 011)
|
(98 443)
|
(59 283)
|
(53 409)
|
(50 857)
|
|
Income from Continuing Operations |
143 600
|
359 272
|
391 591
|
437 916
|
481 075
|
251 622
|
234 229
|
224 375
|
237 247
|
258 122
|
319 368
|
309 084
|
289 034
|
283 952
|
315 081
|
349 313
|
329 847
|
306 207
|
226 476
|
156 115
|
135 110
|
159 018
|
82 244
|
44 163
|
77 741
|
188 297
|
290 898
|
428 071
|
356 433
|
387 273
|
689 588
|
811 556
|
1 074 279
|
1 264 845
|
1 337 640
|
1 342 428
|
1 147 359
|
993 990
|
519 112
|
324 458
|
376 842
|
|
Net Income (Common) |
143 600
N/A
|
359 272
+150%
|
391 591
+9%
|
437 916
+12%
|
481 075
+10%
|
245 591
-49%
|
228 198
-7%
|
214 975
-6%
|
227 847
+6%
|
251 384
+10%
|
310 998
+24%
|
297 681
-4%
|
277 218
-7%
|
280 246
+1%
|
304 268
+9%
|
340 088
+12%
|
321 035
-6%
|
298 055
-7%
|
217 585
-27%
|
152 039
-30%
|
131 034
-14%
|
153 585
+17%
|
76 811
-50%
|
38 730
-50%
|
72 308
+87%
|
188 297
+160%
|
290 898
+54%
|
428 071
+47%
|
356 433
-17%
|
387 273
+9%
|
689 588
+78%
|
811 556
+18%
|
1 074 279
+32%
|
1 264 845
+18%
|
1 337 640
+6%
|
1 342 428
+0%
|
1 147 359
-15%
|
993 990
-13%
|
519 112
-48%
|
324 458
-37%
|
376 842
+16%
|
|
EPS (Diluted) |
710.89
N/A
|
1 744.03
+145%
|
1 900.92
+9%
|
2 125.8
+12%
|
2 335.31
+10%
|
1 120.01
-52%
|
1 107.75
-1%
|
1 043.56
-6%
|
1 106.05
+6%
|
1 146.44
+4%
|
1 509.69
+32%
|
1 445.05
-4%
|
1 345.71
-7%
|
1 278.06
-5%
|
1 477.02
+16%
|
1 650.91
+12%
|
1 558.42
-6%
|
1 359.27
-13%
|
1 055.01
-22%
|
737.19
-30%
|
597.57
-19%
|
700.42
+17%
|
350.29
-50%
|
176.63
-50%
|
329.76
+87%
|
858.73
+160%
|
1 231.91
+43%
|
1 904.69
+55%
|
1 546.74
-19%
|
1 639.31
+6%
|
2 918.15
+78%
|
3 436.28
+18%
|
4 547.38
+32%
|
5 354.04
+18%
|
4 796.04
-10%
|
6 934.83
+45%
|
4 840.82
-30%
|
4 207.52
-13%
|
2 197.37
-48%
|
1 373.41
-37%
|
1 595.15
+16%
|