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

Danang Rubber JSC
VN:DRC

Watchlist Manager
Danang Rubber JSC
VN:DRC
Watchlist
Price: 15 150 VND 0.66% Market Closed
Market Cap: ₫2.3T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-4%
5Y
+40%
10Y
+45%
Operating Income
+
3Y
-63%
5Y
-58%
10Y
-77%
Net Income
+
3Y
-55%
5Y
-38%
10Y
-64%

Earnings Waterfall
Danang Rubber JSC

Income Statement
Danang Rubber JSC

Rotate your device to view
Income Statement
Currency: VND
Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 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
23 881
23 507
23 083
23 210
22 134
22 105
23 444
27 462
36 772
44 843
44 901
38 094
25 195
13 701
9 463
8 716
7 859
8 988
10 376
12 219
13 691
15 804
17 373
14 711
12 717
8 792
4 220
4 272
14 969
39 384
60 728
0
67 316
84 613
33 628
48 250
41 855
58 737
54 664
51 403
49 120
42 631
42 826
43 024
42 541
41 844
40 761
42 447
46 258
49 465
52 357
49 497
45 045
40 480
37 039
32 121
26 530
20 189
14 102
10 455
8 633
9 235
9 221
11 312
14 540
18 774
23 282
25 090
24 583
21 101
17 331
15 729
17 518
21 363
0
0
0
Revenue
844 064
N/A
926 161
+10%
957 840
+3%
1 040 155
+9%
1 115 290
+7%
1 169 781
+5%
1 286 272
+10%
1 365 253
+6%
1 344 611
-2%
1 290 518
-4%
1 290 288
0%
1 412 308
+9%
1 587 163
+12%
1 815 041
+14%
1 885 094
+4%
1 916 793
+2%
1 998 916
+4%
2 160 139
+8%
2 307 389
+7%
2 477 987
+7%
2 615 970
+6%
2 646 350
+1%
2 770 300
+5%
2 833 032
+2%
2 804 331
-1%
2 784 934
-1%
2 694 398
-3%
2 688 997
0%
2 667 360
-1%
2 803 901
+5%
2 873 874
+2%
2 971 193
+3%
3 132 976
+5%
3 251 368
+4%
3 339 651
+3%
3 382 680
+1%
3 376 879
0%
3 317 699
-2%
3 297 353
-1%
3 277 561
-1%
3 286 661
+0%
3 390 273
+3%
3 547 823
+5%
3 520 524
-1%
3 603 539
+2%
3 669 171
+2%
3 502 489
-5%
3 566 523
+2%
3 579 122
+0%
3 551 098
-1%
3 641 149
+3%
4 633 501
+27%
4 713 676
+2%
3 858 107
-18%
4 661 164
+21%
3 530 120
-24%
3 506 139
-1%
3 646 641
+4%
3 755 904
+3%
4 171 584
+11%
4 154 150
0%
4 379 518
+5%
4 750 757
+8%
4 694 124
-1%
5 117 729
+9%
4 898 588
-4%
4 727 791
-3%
4 741 399
+0%
4 512 029
-5%
4 495 175
0%
4 355 729
-3%
4 558 330
+5%
4 652 573
+2%
4 673 029
+0%
4 879 500
+4%
4 892 637
+0%
4 909 126
+0%
Gross Profit
Cost of Revenue
(744 805)
(810 261)
(832 222)
(904 292)
(980 511)
(1 029 411)
(1 132 839)
(1 202 107)
(1 179 885)
(1 133 436)
(1 102 742)
(1 094 008)
(1 160 106)
(1 292 760)
(1 340 468)
(1 451 650)
(1 608 059)
(1 784 356)
(1 934 727)
(2 076 036)
(2 208 466)
(2 230 461)
(2 331 531)
(2 358 590)
(2 277 645)
(2 190 920)
(2 065 642)
(2 021 411)
(1 966 619)
(2 086 911)
(2 129 449)
(2 220 985)
(2 391 588)
(2 447 640)
(2 537 381)
(2 546 342)
(2 524 972)
(2 518 352)
(2 516 819)
(2 528 092)
(2 561 449)
(2 654 562)
(2 830 114)
(2 896 069)
(3 031 632)
(3 211 663)
(3 100 850)
(3 144 424)
(3 146 412)
(3 120 380)
(3 206 557)
(4 092 727)
(4 119 434)
(3 286 729)
(3 971 558)
(2 961 799)
(2 955 347)
(3 047 253)
(3 108 898)
(3 415 431)
(3 408 728)
(3 632 392)
(3 969 436)
(3 934 361)
(4 263 241)
(4 087 849)
(4 002 035)
(4 075 256)
(3 885 386)
(3 846 521)
(3 660 294)
(3 733 858)
(3 865 042)
(3 943 643)
(4 181 284)
(4 314 231)
(4 317 063)
Gross Profit
99 258
N/A
115 900
+17%
125 618
+8%
135 864
+8%
134 779
-1%
140 370
+4%
153 433
+9%
163 144
+6%
164 725
+1%
157 081
-5%
187 545
+19%
318 300
+70%
427 057
+34%
522 281
+22%
544 626
+4%
465 143
-15%
390 858
-16%
375 783
-4%
372 664
-1%
401 953
+8%
407 504
+1%
415 890
+2%
438 768
+6%
474 441
+8%
526 686
+11%
594 014
+13%
628 756
+6%
667 585
+6%
700 739
+5%
716 990
+2%
744 423
+4%
750 207
+1%
741 388
-1%
803 728
+8%
802 271
0%
836 339
+4%
851 908
+2%
799 347
-6%
780 534
-2%
749 469
-4%
725 212
-3%
735 712
+1%
717 709
-2%
624 455
-13%
571 906
-8%
457 507
-20%
401 638
-12%
422 099
+5%
432 711
+3%
430 717
0%
434 593
+1%
540 774
+24%
594 242
+10%
571 378
-4%
689 607
+21%
568 321
-18%
550 792
-3%
599 388
+9%
647 006
+8%
756 154
+17%
745 422
-1%
747 126
+0%
781 321
+5%
759 762
-3%
854 488
+12%
810 739
-5%
725 757
-10%
666 143
-8%
626 643
-6%
648 653
+4%
695 435
+7%
824 471
+19%
787 531
-4%
729 386
-7%
698 217
-4%
578 406
-17%
592 064
+2%
Operating Income
Operating Expenses
(33 682)
(37 821)
(35 314)
(36 242)
(40 589)
(43 284)
(46 678)
(52 003)
(50 472)
(56 765)
(63 795)
(66 781)
(78 792)
(94 973)
(79 313)
(84 025)
(83 370)
(89 452)
(96 533)
(105 700)
(111 152)
(118 633)
(126 897)
(138 343)
(139 180)
(174 232)
(172 470)
(174 459)
(180 866)
(160 580)
(162 027)
(161 124)
(189 885)
(272 234)
(266 018)
(293 635)
(266 628)
(193 054)
(171 175)
(166 047)
(168 259)
(188 438)
(190 583)
(182 346)
(201 474)
(213 552)
(219 626)
(209 347)
(201 500)
(200 331)
(206 513)
(267 682)
(271 931)
(226 430)
(285 720)
(235 465)
(227 348)
(269 860)
(297 914)
(339 114)
(372 021)
(402 110)
(434 217)
(441 894)
(488 373)
(437 533)
(404 874)
(385 747)
(354 925)
(359 632)
(382 550)
(482 050)
(466 327)
(463 756)
(481 323)
(413 654)
(456 072)
Selling, General & Administrative
(33 956)
(34 759)
(36 009)
(37 135)
(41 505)
(43 284)
(47 951)
(53 570)
(55 451)
(53 863)
(67 777)
(68 407)
(75 386)
(85 204)
(74 390)
(79 206)
(78 674)
(83 746)
(90 329)
(99 496)
(101 806)
(100 531)
(105 821)
(113 009)
(119 099)
(137 892)
(146 595)
(149 779)
(152 946)
(144 910)
(145 320)
(141 603)
(162 227)
(226 300)
(224 879)
(253 630)
(226 145)
(157 566)
(160 518)
(146 535)
(151 024)
(154 425)
(150 645)
(148 292)
(167 412)
(178 607)
(185 065)
(176 141)
(166 880)
(160 003)
(163 597)
(213 996)
(219 316)
(182 122)
(235 693)
(194 916)
(205 872)
(221 979)
(252 354)
(292 724)
(326 588)
(363 333)
(395 025)
(405 919)
(432 178)
(391 084)
(361 913)
(343 734)
(316 142)
(335 324)
(359 122)
(456 841)
(441 364)
(437 782)
(443 249)
(380 939)
(418 944)
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
0
(3 971)
0
0
0
0
0
0
0
(3 145)
0
0
(591)
(3 081)
(2 324)
(3 107)
(3 781)
(4 171)
(4 730)
(5 288)
(5 363)
(6 041)
(6 410)
(7 011)
(7 523)
(6 873)
(5 484)
0
0
(6 468)
(3 042)
(4 673)
(5 810)
(5 480)
(5 134)
(4 656)
(4 409)
(4 632)
(4 419)
(4 215)
(4 255)
(3 759)
(3 738)
(3 816)
(3 915)
(4 246)
(4 364)
(4 388)
(4 439)
(4 075)
(3 906)
(3 734)
0
Other Operating Expenses
274
(3 061)
696
893
918
0
1 273
1 569
4 980
(2 901)
3 983
1 626
(3 405)
(9 769)
(4 924)
(4 819)
(4 698)
(5 706)
(6 205)
(6 204)
(9 345)
(18 102)
(21 074)
(25 334)
(20 080)
(32 369)
(25 875)
(24 679)
(27 920)
(15 670)
(16 708)
(19 521)
(27 658)
(42 789)
(41 139)
(40 005)
(39 892)
(32 407)
(8 334)
(16 406)
(13 456)
(29 842)
(35 208)
(28 767)
(28 700)
(28 904)
(28 151)
(26 194)
(27 096)
(33 455)
(37 432)
(53 687)
(52 614)
(37 840)
(46 985)
(35 876)
(15 666)
(42 401)
(40 426)
(41 734)
(41 024)
(34 145)
(34 773)
(31 759)
(51 940)
(42 690)
(39 223)
(38 198)
(34 868)
(20 061)
(19 065)
(20 821)
(20 524)
(21 899)
(34 168)
(28 981)
(37 129)
Operating Income
65 576
N/A
78 080
+19%
90 304
+16%
99 621
+10%
94 190
-5%
97 086
+3%
106 755
+10%
111 142
+4%
114 253
+3%
100 317
-12%
123 752
+23%
251 520
+103%
348 267
+38%
427 308
+23%
465 314
+9%
381 120
-18%
307 488
-19%
286 331
-7%
276 130
-4%
296 253
+7%
296 354
+0%
297 256
+0%
311 873
+5%
336 098
+8%
387 505
+15%
419 782
+8%
456 285
+9%
493 127
+8%
519 875
+5%
556 409
+7%
582 398
+5%
589 084
+1%
551 503
-6%
531 495
-4%
536 252
+1%
542 703
+1%
585 279
+8%
606 294
+4%
609 358
+1%
583 421
-4%
556 952
-5%
547 273
-2%
527 126
-4%
442 109
-16%
370 432
-16%
243 955
-34%
182 012
-25%
212 752
+17%
231 211
+9%
230 386
0%
228 080
-1%
273 091
+20%
322 312
+18%
344 948
+7%
403 886
+17%
332 856
-18%
323 444
-3%
329 528
+2%
349 092
+6%
417 040
+19%
373 400
-10%
345 016
-8%
347 104
+1%
317 869
-8%
366 115
+15%
373 206
+2%
320 883
-14%
280 395
-13%
271 718
-3%
289 022
+6%
312 885
+8%
342 422
+9%
321 204
-6%
265 629
-17%
216 893
-18%
164 753
-24%
135 991
-17%
Pre-Tax Income
Interest Income Expense
(27 488)
(23 189)
(25 540)
(25 592)
(24 212)
(23 317)
(25 392)
(32 232)
(51 288)
(52 216)
(66 496)
(65 349)
(46 681)
(35 175)
(38 075)
(32 724)
(31 204)
(29 020)
(31 466)
(37 911)
(37 637)
(39 494)
(31 330)
(19 473)
(23 573)
(8 240)
(16 487)
(20 599)
(25 039)
(58 719)
(79 751)
(107 968)
(108 626)
(89 988)
(92 129)
(76 767)
(94 000)
(80 727)
(86 117)
(67 893)
(44 994)
(36 533)
(33 803)
(44 978)
(45 421)
(36 711)
(37 355)
(41 148)
(51 763)
(53 128)
(55 700)
(61 125)
(47 591)
(32 552)
(44 620)
(23 126)
(37 843)
(7 433)
5 710
10 927
18 913
20 104
20 379
19 871
25 567
12 369
11 464
11 284
17 207
17 943
24 088
29 516
18 130
24 926
26 078
17 648
35 774
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
0
0
0
0
399
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
(1 036)
0
0
0
(259)
0
0
0
0
0
0
0
0
0
0
0
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
6 447
0
0
0
4 080
0
0
0
455
0
0
0
3 324
1 160
3 415
5 029
6 492
6 385
4 130
2 896
686
1 041
1 073
970
310
481
469
192
4 417
4 245
4 382
4 318
206
206
0
0
0
0
0
0
2
0
0
0
1 290
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
567
488
1 939
1 557
(211)
(2 901)
(4 011)
(3 107)
(209)
3 688
3 365
3 664
2 965
2 393
2 832
2 440
2 786
3 636
4 081
5 081
5 155
(597)
5 817
5 526
5 494
1 495
4 565
4 291
4 145
2 535
3 750
4 872
5 263
6 916
9 214
7 118
6 178
227
791
(540)
(555)
13 021
8 020
9 638
9 532
169
161
(1 828)
(2 200)
(4 220)
(4 130)
(2 225)
(1 488)
552
488
364
(925)
(1 568)
(1 505)
(1 943)
(966)
37
(1 170)
370
398
(145)
1 342
490
478
103
(799)
(1 342)
(1 849)
(1 533)
(1 160)
(769)
(215)
Pre-Tax Income
38 656
N/A
55 379
+43%
66 704
+20%
75 588
+13%
69 769
-8%
70 868
+2%
77 353
+9%
75 804
-2%
62 757
-17%
51 789
-17%
60 621
+17%
189 834
+213%
304 550
+60%
394 527
+30%
430 071
+9%
350 836
-18%
279 071
-20%
260 948
-6%
248 746
-5%
263 424
+6%
263 871
+0%
263 613
0%
286 360
+9%
322 151
+12%
369 426
+15%
417 116
+13%
444 363
+7%
476 817
+7%
498 979
+5%
500 680
+0%
506 396
+1%
485 988
-4%
448 140
-8%
452 145
+1%
454 497
+1%
476 469
+5%
502 486
+5%
532 286
+6%
530 419
0%
519 119
-2%
514 299
-1%
524 447
+2%
502 384
-4%
407 842
-19%
335 513
-18%
207 723
-38%
145 299
-30%
170 245
+17%
177 440
+4%
177 456
+0%
172 495
-3%
214 124
+24%
277 551
+30%
313 154
+13%
359 959
+15%
310 094
-14%
284 675
-8%
320 528
+13%
353 297
+10%
426 025
+21%
391 348
-8%
364 122
-7%
366 313
+1%
338 110
-8%
392 081
+16%
386 461
-1%
333 689
-14%
292 170
-12%
289 403
-1%
307 067
+6%
336 174
+9%
370 595
+10%
337 486
-9%
289 023
-14%
241 812
-16%
181 631
-25%
171 551
-6%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 252)
(17 865)
(34 057)
(46 839)
(64 764)
(61 728)
(65 391)
(65 411)
(65 959)
(71 676)
(80 625)
(92 465)
(104 988)
(111 771)
(119 893)
(125 433)
(125 257)
(123 390)
(114 424)
(102 465)
(99 420)
(99 946)
(104 878)
(110 595)
(117 254)
(114 625)
(109 337)
(106 169)
(104 936)
(100 592)
(81 605)
(67 188)
(41 692)
(29 153)
(34 405)
(35 954)
(36 507)
(35 398)
(43 429)
(56 015)
(62 627)
(71 992)
(62 126)
(56 872)
(64 211)
(70 735)
(85 287)
(78 520)
(73 294)
(73 368)
(67 622)
(78 225)
(79 276)
(66 899)
(58 181)
(56 832)
(60 733)
(66 005)
(73 949)
(70 578)
(57 405)
(49 962)
(35 086)
(30 817)
Income from Continuing Operations
38 656
55 379
66 704
75 588
69 769
70 868
77 353
75 804
62 757
51 789
60 621
189 834
304 550
393 275
412 205
316 779
232 232
196 184
187 019
198 033
198 460
197 654
214 685
241 527
276 963
312 129
332 593
356 925
373 546
375 423
383 006
371 564
345 675
352 725
354 551
371 591
391 891
415 032
415 794
409 782
408 131
419 512
401 792
326 237
268 323
166 032
116 144
135 838
141 485
140 949
137 097
170 695
221 536
250 526
287 967
247 968
227 803
256 317
282 561
340 738
312 829
290 828
292 945
270 488
313 856
307 185
266 790
233 989
232 571
246 334
270 168
296 646
266 909
231 619
191 850
146 545
140 733
Net Income (Common)
38 656
N/A
55 379
+43%
66 704
+20%
75 588
+13%
69 769
-8%
70 868
+2%
77 353
+9%
75 804
-2%
62 757
-17%
51 789
-17%
60 621
+17%
189 834
+213%
304 550
+60%
393 275
+29%
412 205
+5%
316 779
-23%
232 232
-27%
196 184
-16%
187 019
-5%
198 033
+6%
198 460
+0%
197 654
0%
214 685
+9%
241 527
+13%
276 963
+15%
312 129
+13%
332 593
+7%
356 925
+7%
373 546
+5%
375 423
+1%
383 006
+2%
371 564
-3%
345 675
-7%
352 725
+2%
354 551
+1%
371 591
+5%
391 891
+5%
415 032
+6%
415 794
+0%
409 782
-1%
408 131
0%
419 512
+3%
401 792
-4%
326 237
-19%
268 323
-18%
154 118
-43%
104 231
-32%
123 925
+19%
129 572
+5%
140 949
+9%
137 097
-3%
170 695
+25%
221 536
+30%
250 526
+13%
287 967
+15%
247 968
-14%
227 803
-8%
256 317
+13%
282 561
+10%
340 738
+21%
312 829
-8%
290 828
-7%
292 945
+1%
270 488
-8%
313 856
+16%
276 007
-12%
266 790
-3%
233 989
-12%
232 571
-1%
246 334
+6%
270 168
+10%
296 646
+10%
266 909
-10%
231 619
-13%
191 850
-17%
146 545
-24%
140 733
-4%
EPS (Diluted)
324.84
N/A
465.36
+43%
560.53
+20%
629.9
+12%
586.29
-7%
595.52
+2%
650.02
+9%
637
-2%
527.36
-17%
435.2
-17%
509.42
+17%
1 595.24
+213%
2 559.24
+60%
3 304.83
+29%
3 463.9
+5%
2 662
-23%
1 951.52
-27%
1 648.6
-16%
1 571.58
-5%
1 664.14
+6%
1 667.73
+0%
1 660.95
0%
1 804.07
+9%
2 029.63
+13%
2 327.42
+15%
2 622.93
+13%
2 794.89
+7%
2 999.36
+7%
3 139.04
+5%
3 154.81
+1%
3 218.53
+2%
3 096.36
-4%
2 904.83
-6%
2 964.07
+2%
2 979.42
+1%
3 122.61
+5%
3 293.2
+5%
3 680.7
+12%
3 494.06
-5%
3 443.54
-1%
3 429.67
0%
3 531.47
+3%
3 376.4
-4%
2 741.48
-19%
2 254.81
-18%
1 297.37
-42%
875.89
-32%
1 041.38
+19%
1 088.84
+5%
1 186.51
+9%
1 154.08
-3%
1 436.91
+25%
1 864.9
+30%
2 108.94
+13%
2 424.12
+15%
2 087.4
-14%
1 917.65
-8%
2 157.68
+13%
2 378.61
+10%
2 868.34
+21%
2 634.92
-8%
2 448.2
-7%
2 466.01
+1%
2 276.97
-8%
2 642.04
+16%
1 787.26
-32%
2 245.85
+26%
1 969.72
-12%
1 957.79
-1%
1 595.11
-19%
2 274.29
+43%
2 500.96
+10%
2 248.89
-10%
1 499.82
-33%
1 242.3
-17%
948.93
-24%
911.31
-4%

See Also

Summary
DRC intrinsic value, competitors valuation, and company profile.
DCF Valuation
DRC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DRC stock valuation using valuation multiples.
Wall Street Estimates
DRC 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
DRC 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 317,100+ 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.