V

Viettel Construction JSC
VN:CTR

Watchlist Manager
Viettel Construction JSC
VN:CTR
Watchlist
Price: 96 200 VND 3% Market Closed
Market Cap: 11T VND
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+69%
5Y
-
10Y
-
0
Operating Income
+0%
3Y
+53%
5Y
-
10Y
-
0
Net Income
+0%
3Y
+43%
5Y
-
10Y
-

Earnings Waterfall
Viettel Construction JSC

Revenue
12.6T VND
Cost of Revenue
-11.7T VND
Gross Profit
884.2B VND
Operating Expenses
-168.6B VND
Operating Income
715.6B VND
Other Expenses
-177.4B VND
Net Income
538.2B VND

Income Statement
Viettel Construction JSC

Rotate your device to view
Income Statement
Currency: VND
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
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
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%
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)
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%
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)
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)
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)
Other Operating Expenses
0
(756)
0
514
0
0
0
(149)
(1 181)
(86)
1 181
1 181
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%
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)
Non-Reccuring Items
0
0
514
0
0
(127)
(149)
0
1 181
1 758
0
0
0
Gain/Loss on Disposition of Assets
473
475
473
0
0
0
0
0
0
0
0
0
1 870
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)
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%
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)
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
Income to Minority Interest
(20)
(28)
(33)
(33)
(29)
(31)
(43)
(45)
0
0
30
46
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%
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%

See Also

Summary
CTR intrinsic value, competitors valuation, and company profile.
DCF Valuation
CTR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CTR stock valuation using valuation multiples.
Wall Street Estimates
CTR 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
CTR 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 254,700+ 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

© 2025 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.