Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
D

Danang Education Investment And Development JSC
VN:DAD

Watchlist Manager
Danang Education Investment And Development JSC
VN:DAD
Watchlist
Price: 16 000 VND Market Closed
Market Cap: ₫74.6B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-37%
5Y
+6%
10Y
+823%
Operating Income
+
3Y
-78%
5Y
-77%
10Y
+8%
Net Income
+
3Y
-59%
5Y
-55%
10Y
+159%

Earnings Waterfall
Danang Education Investment And Development JSC

Income Statement
Danang Education Investment And Development JSC

Rotate your device to view
Income Statement
Currency: VND
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
147
186
282
0
568
901
1 291
1 394
1 166
1 298
1 071
1 011
1 231
1 353
1 664
2 255
2 721
0
2 324
0
2 127
0
0
0
519
202
438
507
571
625
619
563
517
458
424
417
400
357
490
556
751
499
469
462
470
386
204
145
366
0
0
0
0
13
316
375
375
379
348
440
440
0
0
0
Revenue
73 818
N/A
74 772
+1%
82 232
+10%
78 306
-5%
75 004
-4%
76 213
+2%
77 898
+2%
86 867
+12%
87 778
+1%
91 667
+4%
102 197
+11%
112 899
+10%
113 362
+0%
117 740
+4%
126 097
+7%
126 906
+1%
124 803
-2%
124 592
0%
122 170
-2%
119 111
-3%
120 493
+1%
124 381
+3%
37 753
-70%
42 998
+14%
130 432
+203%
42 984
-67%
133 119
+210%
125 157
-6%
126 013
+1%
122 409
-3%
125 816
+3%
129 133
+3%
133 487
+3%
142 477
+7%
134 311
-6%
138 547
+3%
136 292
-2%
139 408
+2%
173 605
+25%
177 986
+3%
171 951
-3%
330 299
+92%
328 682
0%
375 246
+14%
191 346
-49%
210 432
+10%
293 886
+40%
263 521
-10%
261 631
-1%
525 004
+101%
610 120
+16%
627 058
+3%
366 531
-42%
402 647
+10%
386 432
-4%
438 532
+13%
439 810
+0%
411 889
-6%
519 668
+26%
500 522
-4%
500 006
0%
481 605
-4%
391 266
-19%
396 668
+1%
Gross Profit
Cost of Revenue
(55 417)
(56 000)
(60 084)
(56 337)
(54 034)
(55 390)
(54 556)
(61 978)
(61 549)
(64 662)
(76 375)
(84 535)
(81 369)
(84 825)
(88 407)
(88 214)
(88 046)
(88 433)
(89 558)
(84 935)
(87 412)
(90 713)
0
(44 575)
(95 641)
(43 502)
(87 058)
(81 116)
(83 886)
(80 505)
(83 342)
(87 095)
(89 365)
(96 658)
(88 591)
(94 557)
(95 846)
(96 748)
(125 324)
(124 936)
(117 493)
(226 094)
(228 580)
(270 122)
(137 542)
(150 764)
(210 074)
(192 976)
(199 385)
(399 836)
(482 467)
(490 577)
(285 695)
(319 922)
(320 698)
(360 139)
(358 569)
(332 629)
(436 062)
(420 205)
(421 213)
(405 718)
(320 856)
(332 377)
Gross Profit
18 401
N/A
18 772
+2%
22 149
+18%
21 969
-1%
20 969
-5%
20 823
-1%
23 341
+12%
24 889
+7%
26 229
+5%
27 005
+3%
25 822
-4%
28 363
+10%
31 994
+13%
32 914
+3%
37 689
+15%
38 693
+3%
36 757
-5%
36 160
-2%
32 613
-10%
34 176
+5%
33 081
-3%
33 667
+2%
0
N/A
17 924
N/A
34 792
+94%
18 984
-45%
46 060
+143%
44 041
-4%
42 127
-4%
41 903
-1%
42 474
+1%
42 037
-1%
44 122
+5%
45 820
+4%
45 721
0%
43 992
-4%
40 446
-8%
42 661
+5%
48 282
+13%
53 050
+10%
54 458
+3%
104 205
+91%
100 101
-4%
105 124
+5%
53 804
-49%
59 667
+11%
83 812
+40%
70 545
-16%
62 247
-12%
125 168
+101%
127 653
+2%
136 481
+7%
80 836
-41%
82 724
+2%
65 735
-21%
78 392
+19%
81 241
+4%
79 260
-2%
83 606
+5%
80 317
-4%
78 792
-2%
75 886
-4%
70 411
-7%
64 291
-9%
Operating Income
Operating Expenses
(9 032)
(8 090)
(8 741)
(9 258)
(9 017)
(9 527)
(11 457)
(12 159)
(12 778)
(14 348)
(14 003)
(15 352)
(16 687)
(17 807)
(20 000)
(21 268)
(18 396)
(19 558)
(17 098)
(17 339)
(17 161)
(17 558)
0
(10 433)
(18 933)
(12 854)
(24 469)
(25 828)
(24 318)
(24 182)
(24 634)
(25 603)
(26 446)
(27 471)
(28 851)
(28 293)
(27 419)
(29 523)
(32 454)
(35 799)
(36 509)
(67 586)
(69 008)
(71 657)
(38 928)
(45 175)
(63 689)
(53 895)
(46 028)
(91 338)
(94 924)
(102 401)
(63 488)
(64 011)
(51 919)
(62 898)
(65 412)
(64 501)
(67 661)
(65 814)
(66 453)
(65 292)
(62 427)
(56 732)
Selling, General & Administrative
(8 510)
(8 567)
(9 239)
(9 484)
(8 474)
(8 690)
(10 150)
(10 730)
(12 074)
(12 083)
(11 843)
(12 892)
(15 230)
(16 229)
(18 766)
(19 787)
(18 554)
(18 427)
(16 346)
(17 338)
(17 161)
(17 558)
0
(10 434)
(17 910)
(12 258)
(24 119)
(25 479)
(23 440)
(24 226)
(24 173)
(24 889)
(25 510)
(26 540)
(27 986)
(27 300)
(26 634)
(28 516)
(31 416)
(35 142)
(35 540)
(66 096)
(67 742)
(70 390)
(37 686)
(44 844)
(63 017)
(53 012)
(44 492)
(88 878)
(92 437)
(99 766)
(62 006)
(62 445)
(50 134)
(60 601)
(62 430)
(61 508)
(64 808)
(63 395)
(64 705)
(63 637)
(60 831)
(55 193)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 023)
(247)
0
0
(878)
(203)
(463)
(715)
(936)
(930)
(863)
(991)
(784)
(1 006)
(1 037)
0
(969)
(1 490)
0
0
(1 242)
(330)
(672)
(883)
(1 536)
(2 461)
(2 486)
(2 634)
(1 482)
(1 565)
(1 659)
(1 763)
(1 847)
(1 859)
(1 843)
(1 819)
(1 748)
(1 655)
(1 595)
(1 538)
Other Operating Expenses
(522)
477
497
225
(542)
(837)
(1 307)
(1 430)
(703)
(2 267)
(2 162)
(2 460)
(1 457)
(1 576)
(1 232)
(1 480)
158
(1 131)
(752)
0
0
0
0
0
0
(349)
(350)
(349)
0
247
0
0
0
0
0
0
0
0
0
(657)
0
0
(1 266)
(1 266)
0
0
0
0
0
0
0
0
0
0
(125)
(534)
(1 134)
(1 134)
(1 010)
(600)
0
0
0
0
Operating Income
9 369
N/A
10 681
+14%
13 407
+26%
12 711
-5%
11 953
-6%
11 297
-5%
11 885
+5%
12 730
+7%
13 451
+6%
12 658
-6%
11 820
-7%
13 013
+10%
15 306
+18%
15 109
-1%
17 691
+17%
17 426
-1%
18 361
+5%
16 602
-10%
15 515
-7%
16 837
+9%
15 920
-5%
16 109
+1%
5 697
-65%
6 978
+22%
15 859
+127%
5 616
-65%
21 591
+284%
18 212
-16%
17 809
-2%
17 722
0%
17 840
+1%
16 435
-8%
17 676
+8%
18 348
+4%
16 869
-8%
15 697
-7%
13 027
-17%
13 137
+1%
15 828
+20%
17 251
+9%
17 949
+4%
36 619
+104%
31 093
-15%
33 468
+8%
14 877
-56%
14 493
-3%
20 123
+39%
16 649
-17%
16 219
-3%
33 830
+109%
32 729
-3%
34 081
+4%
17 348
-49%
18 714
+8%
13 816
-26%
15 494
+12%
15 829
+2%
14 759
-7%
15 944
+8%
14 503
-9%
12 339
-15%
10 595
-14%
7 984
-25%
7 559
-5%
Pre-Tax Income
Interest Income Expense
1 154
326
162
274
(208)
458
68
(65)
(819)
7
1 652
1 960
1 599
1 806
(472)
(190)
(2 019)
(558)
(17)
(690)
(653)
(831)
0
(350)
967
1 088
933
656
(828)
(773)
(732)
(399)
(5 714)
(5 636)
(5 846)
(5 288)
1 561
1 782
518
(903)
(1 051)
(2 714)
(1 332)
(193)
1 170
2 413
2 206
2 152
2 308
3 060
3 562
3 675
2 056
1 971
1 986
1 844
2 329
1 986
2 085
1 701
3 275
4 403
4 478
5 904
Gain/Loss on Disposition of Assets
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
0
0
(262)
(262)
(262)
0
1
0
0
113
201
314
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
30
30
36
36
5
5
(1)
0
(1)
8
8
8
52
43
(92)
(87)
(130)
(130)
5
37
37
44
0
607
94
600
89
(8)
(8)
(8)
(10)
0
11
11
1 472
1 210
1 459
1 459
(2)
(2)
113
112
913
800
486
482
2
(1)
3
9
3
5
2
365
365
365
365
3
(102)
(102)
(102)
(105)
(0)
(0)
Pre-Tax Income
10 553
N/A
11 037
+5%
13 605
+23%
13 021
-4%
11 750
-10%
11 760
+0%
11 952
+2%
12 665
+6%
12 631
0%
12 673
+0%
13 480
+6%
14 981
+11%
16 957
+13%
16 958
+0%
17 127
+1%
17 148
+0%
16 212
-5%
15 913
-2%
15 502
-3%
16 183
+4%
15 304
-5%
15 321
+0%
0
N/A
7 235
N/A
16 920
+134%
7 304
-57%
22 613
+210%
18 860
-17%
16 973
-10%
16 941
0%
17 098
+1%
16 036
-6%
11 711
-27%
12 461
+6%
12 233
-2%
11 619
-5%
16 048
+38%
16 379
+2%
16 345
0%
16 459
+1%
17 212
+5%
34 332
+99%
30 674
-11%
34 075
+11%
16 533
-51%
17 388
+5%
22 331
+28%
18 801
-16%
18 529
-1%
36 898
+99%
36 294
-2%
37 760
+4%
19 406
-49%
21 049
+8%
16 168
-23%
17 703
+9%
18 523
+5%
16 748
-10%
17 927
+7%
16 102
-10%
15 512
-4%
14 893
-4%
12 462
-16%
13 463
+8%
Net Income
Tax Provision
(1 833)
(1 968)
(2 991)
(3 113)
(2 906)
(2 719)
(2 770)
(2 930)
(2 054)
(2 253)
(1 743)
(1 759)
(1 214)
(1 082)
(529)
(175)
(1 707)
(1 638)
(2 737)
(3 480)
(3 532)
(3 647)
0
(1 789)
(4 043)
(1 868)
(4 965)
(4 086)
(3 725)
(3 763)
(3 720)
(3 507)
(2 516)
(2 722)
(2 661)
(2 530)
(3 368)
(3 256)
(3 268)
(3 583)
(3 848)
(7 341)
(6 798)
(6 923)
(2 620)
(2 613)
(3 821)
(3 387)
(4 704)
(8 564)
(8 394)
(8 687)
(4 945)
(5 375)
(4 355)
(4 467)
(4 407)
(4 084)
(4 433)
(4 263)
(4 111)
(4 016)
(3 135)
(3 335)
Income from Continuing Operations
8 721
9 069
10 615
9 910
8 845
9 042
9 183
9 735
10 577
10 418
11 735
13 220
15 742
15 875
16 596
16 971
14 505
14 274
12 765
12 704
11 771
11 675
0
5 445
12 876
5 437
17 649
14 776
13 248
13 178
13 378
12 528
9 195
9 740
9 573
9 091
12 680
13 124
13 076
12 877
13 364
26 991
23 876
27 152
13 912
14 775
18 510
15 414
13 825
28 334
27 900
29 073
14 461
15 674
11 813
13 235
14 116
12 664
13 494
11 839
11 401
10 877
9 327
10 128
Net Income (Common)
8 721
N/A
9 069
+4%
10 615
+17%
9 910
-7%
8 845
-11%
9 042
+2%
9 183
+2%
9 735
+6%
10 577
+9%
10 418
-2%
11 735
+13%
13 220
+13%
15 742
+19%
15 875
+1%
16 596
+5%
16 971
+2%
14 505
-15%
14 274
-2%
12 765
-11%
12 704
0%
11 771
-7%
9 910
-16%
0
N/A
3 680
N/A
10 614
+188%
4 290
-60%
13 607
+217%
10 734
-21%
11 261
+5%
10 107
-10%
10 223
+1%
6 982
-32%
7 816
+12%
4 697
-40%
5 672
+21%
7 457
+31%
9 951
+33%
10 047
+1%
9 763
-3%
9 581
-2%
10 839
+13%
21 848
+102%
18 590
-15%
21 192
+14%
10 729
-49%
11 419
+6%
14 808
+30%
12 331
-17%
11 060
-10%
22 623
+105%
21 656
-4%
23 187
+7%
10 846
-53%
11 755
+8%
8 860
-25%
10 245
+16%
10 587
+3%
9 498
-10%
10 121
+7%
8 535
-16%
8 550
+0%
8 188
-4%
8 976
+10%
9 549
+6%
EPS (Diluted)
1 744.2
N/A
1 813.8
+4%
2 123
+17%
1 982
-7%
1 769
-11%
1 808.4
+2%
1 836.6
+2%
1 947
+6%
2 115.4
+9%
2 083.6
-2%
2 347
+13%
2 644
+13%
3 148.4
+19%
3 175
+1%
3 319.2
+5%
3 394.2
+2%
2 901
-15%
2 854.8
-2%
2 553
-11%
2 540.8
0%
2 354.19
-7%
1 982
-16%
0
N/A
736
N/A
2 278.01
+210%
858
-62%
2 721.4
+217%
2 146.8
-21%
2 416.87
+13%
2 021.4
-16%
2 044.6
+1%
1 396.4
-32%
1 677.46
+20%
939.4
-44%
1 134.4
+21%
1 491.4
+31%
2 135.7
+43%
2 156.39
+1%
2 095.44
-3%
2 056.33
-2%
2 326.26
+13%
4 689.31
+102%
3 989.83
-15%
4 547.4
+14%
2 302.75
-49%
2 450.95
+6%
3 178.27
+30%
2 646.64
-17%
2 373.82
-10%
4 855.56
+105%
4 648.06
-4%
4 976.64
+7%
2 327.77
-53%
2 523.03
+8%
1 901.51
-25%
2 198.98
+16%
2 272.27
+3%
2 038.57
-10%
2 172.19
+7%
1 831.84
-16%
1 835.18
+0%
1 757.37
-4%
1 926.56
+10%
2 049.39
+6%

See Also

Summary
DAD intrinsic value, competitors valuation, and company profile.
DCF Valuation
DAD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DAD stock valuation using valuation multiples.
Wall Street Estimates
DAD 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
DAD 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 318,600+ value investors using Alpha Spread
Create 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

© 2026 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.