V

Viettel Construction JSC
VN:CTR

Watchlist Manager
Viettel Construction JSC
VN:CTR
Watchlist
Price: 85 300 VND Market Closed
Market Cap: 9.8T VND

Income Statement

Earnings Waterfall
Viettel Construction JSC

Revenue
13.4T VND
Cost of Revenue
-12.5T VND
Gross Profit
935.8B VND
Operating Expenses
-187.3B VND
Operating Income
748.6B VND
Other Expenses
-162B VND
Net Income
586.6B VND

Income Statement
Viettel Construction JSC

Rotate your device to view
Income Statement
Currency: VND
Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
6 430
7 687
7 177
7 294
23 037
45 162
64 348
85 962
84 837
76 733
70 771
62 929
60 826
0
0
0
Revenue
7 446 888
N/A
7 698 433
+3%
8 129 365
+6%
8 813 114
+8%
9 466 997
+7%
9 707 932
+3%
10 185 638
+5%
10 663 605
+5%
11 370 408
+7%
11 582 579
+2%
11 890 189
+3%
12 282 322
+3%
12 609 520
+3%
12 724 876
+1%
12 952 259
+2%
13 441 868
+4%
Gross Profit
Cost of Revenue
(6 818 891)
(7 043 599)
(7 444 842)
(8 078 697)
(8 710 416)
(8 943 911)
(9 377 934)
(9 834 192)
(10 468 528)
(10 676 364)
(10 966 221)
(11 369 880)
(11 725 298)
(11 827 707)
(12 043 087)
(12 506 057)
Gross Profit
627 997
N/A
654 833
+4%
684 523
+5%
734 418
+7%
756 582
+3%
764 021
+1%
807 704
+6%
829 413
+3%
901 880
+9%
906 214
+0%
923 968
+2%
912 442
-1%
884 222
-3%
897 170
+1%
909 173
+1%
935 811
+3%
Operating Income
Operating Expenses
(160 528)
(164 504)
(170 546)
(176 049)
(189 088)
(191 293)
(209 488)
(214 674)
(249 062)
(247 683)
(222 762)
(205 712)
(168 599)
(174 953)
(187 197)
(187 253)
Selling, General & Administrative
(153 756)
(156 372)
(162 297)
(167 690)
(179 343)
(92 849)
(110 151)
(114 599)
(235 714)
(235 604)
(212 573)
(196 621)
(159 271)
(166 490)
(179 895)
(180 711)
Depreciation & Amortization
(6 772)
(7 376)
(8 248)
(8 874)
(9 745)
(98 444)
(99 336)
(99 925)
(12 167)
(11 993)
(11 369)
(10 271)
(9 328)
(8 463)
(7 302)
(6 543)
Other Operating Expenses
0
(756)
0
514
0
0
0
(149)
(1 181)
(86)
1 181
1 181
0
0
0
0
Operating Income
467 469
N/A
490 329
+5%
513 977
+5%
558 368
+9%
567 493
+2%
572 728
+1%
598 216
+4%
614 739
+3%
652 818
+6%
658 532
+1%
701 206
+6%
706 730
+1%
715 622
+1%
722 217
+1%
721 975
0%
748 557
+4%
Pre-Tax Income
Interest Income Expense
5 447
3 402
4 210
3 160
2 962
6 391
8 445
6 301
3 854
(3 478)
(38 744)
(41 812)
(41 086)
(38 134)
(18 907)
(14 551)
Non-Reccuring Items
0
0
514
0
0
(127)
(149)
0
1 181
1 758
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
473
475
473
0
0
0
0
0
0
0
0
0
1 870
0
0
0
Total Other Income
(1 815)
(1 189)
(1 774)
(1 168)
(160)
260
(749)
(103)
(2 142)
(3 808)
(2 876)
(2 898)
(4 391)
(2 059)
(1 070)
(535)
Pre-Tax Income
471 573
N/A
493 017
+5%
517 400
+5%
560 360
+8%
570 296
+2%
579 252
+2%
605 763
+5%
620 937
+3%
655 712
+6%
653 004
0%
659 586
+1%
662 020
+0%
672 016
+2%
682 023
+1%
701 998
+3%
733 472
+4%
Net Income
Tax Provision
(96 300)
(100 127)
(103 679)
(110 042)
(115 111)
(117 041)
(122 324)
(125 140)
(131 114)
(129 496)
(135 125)
(131 901)
(133 795)
(138 228)
(138 090)
(146 887)
Income from Continuing Operations
375 273
392 891
413 721
450 318
455 185
462 211
483 440
495 798
524 597
523 508
524 461
530 119
538 221
543 795
563 908
586 585
Income to Minority Interest
(20)
(28)
(33)
(33)
(29)
(31)
(43)
(45)
0
0
30
46
0
0
0
0
Net Income (Common)
375 253
N/A
392 863
+5%
413 688
+5%
450 285
+9%
455 155
+1%
462 180
+2%
483 396
+5%
495 753
+3%
524 597
+6%
523 520
0%
524 492
+0%
530 164
+1%
538 221
+2%
543 795
+1%
563 908
+4%
586 585
+4%
EPS (Diluted)
3 291.69
N/A
3 434.43
+4%
3 616.7
+5%
3 936.54
+9%
3 979.12
+1%
4 040.53
+2%
4 226.01
+5%
4 334.04
+3%
4 586.21
+6%
4 576.78
0%
4 585.28
+0%
4 634.87
+1%
4 705.31
+2%
4 754.04
+1%
4 929.87
+4%
5 128.13
+4%