D
Deo Ca Traffic Infrastructure Investment JSC
VN:HHV
Deo Ca Traffic Infrastructure Investment JSC
VN:HHV
Price:
12 700
VND
-1.55%
Market Closed
Market Cap:
₫6.9T
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
D
|
Deo Ca Traffic Infrastructure Investment JSC
VN:HHV
|
VN |
|
Genus Power Infrastructures Ltd
NSE:GENUSPOWER
|
IN |
|
F
|
Fortis Inc
NYSE:FTS
|
CA |
|
Z
|
Zen Technologies Ltd
NSE:ZENTEC
|
IN |
|
B
|
BPH Global Ltd
ASX:BP8
|
AU |
Income Statement
Earnings Waterfall
Deo Ca Traffic Infrastructure Investment JSC
Deo Ca Traffic Infrastructure Investment JSC
Income Statement
Deo Ca Traffic Infrastructure Investment JSC
Deo Ca Traffic Infrastructure Investment JSC
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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
550 795
|
561 729
|
559 191
|
636 322
|
647 600
|
651 552
|
666 869
|
667 150
|
662 436
|
707 080
|
731 091
|
765 019
|
796 573
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 861 340
N/A
|
1 927 025
+4%
|
1 982 936
+3%
|
2 094 026
+6%
|
2 094 583
+0%
|
2 203 092
+5%
|
2 331 375
+6%
|
2 441 756
+5%
|
2 685 542
+10%
|
2 836 031
+6%
|
3 037 460
+7%
|
3 158 528
+4%
|
3 308 252
+5%
|
3 353 382
+1%
|
3 486 735
+4%
|
3 605 571
+3%
|
3 801 548
+5%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(936 332)
|
(968 644)
|
(998 808)
|
(1 063 348)
|
(1 078 029)
|
(1 182 862)
|
(1 272 516)
|
(1 341 622)
|
(1 605 123)
|
(1 679 433)
|
(1 822 572)
|
(1 912 465)
|
(1 967 049)
|
(1 960 992)
|
(2 054 105)
|
(2 113 353)
|
(2 184 574)
|
|
| Gross Profit |
925 008
N/A
|
958 381
+4%
|
984 128
+3%
|
1 030 678
+5%
|
1 016 554
-1%
|
1 020 230
+0%
|
1 058 859
+4%
|
1 100 135
+4%
|
1 080 419
-2%
|
1 156 598
+7%
|
1 214 887
+5%
|
1 246 063
+3%
|
1 341 202
+8%
|
1 392 390
+4%
|
1 432 631
+3%
|
1 492 218
+4%
|
1 616 974
+8%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(94 936)
|
(88 040)
|
(79 333)
|
(80 033)
|
(72 874)
|
(69 649)
|
(64 685)
|
(62 136)
|
(60 780)
|
(61 614)
|
(75 794)
|
(76 595)
|
(71 738)
|
(82 065)
|
(77 759)
|
(82 882)
|
(75 217)
|
|
| Selling, General & Administrative |
(88 078)
|
(81 447)
|
(76 169)
|
(78 211)
|
(69 148)
|
(67 766)
|
(62 185)
|
(59 106)
|
(57 115)
|
(57 641)
|
(64 185)
|
(64 659)
|
(67 013)
|
(66 981)
|
(67 136)
|
(69 195)
|
(72 704)
|
|
| Depreciation & Amortization |
(6 859)
|
(6 593)
|
(3 164)
|
(1 822)
|
(3 727)
|
(1 878)
|
(2 496)
|
(3 025)
|
(3 666)
|
(3 972)
|
(4 211)
|
(4 539)
|
(4 726)
|
(4 727)
|
(4 705)
|
(4 809)
|
(2 513)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
(7 398)
|
(7 398)
|
0
|
(10 357)
|
(5 918)
|
(8 877)
|
0
|
|
| Operating Income |
830 072
N/A
|
870 341
+5%
|
904 795
+4%
|
950 645
+5%
|
943 680
-1%
|
950 581
+1%
|
994 174
+5%
|
1 037 999
+4%
|
1 019 639
-2%
|
1 094 985
+7%
|
1 139 093
+4%
|
1 169 468
+3%
|
1 269 464
+9%
|
1 310 324
+3%
|
1 354 871
+3%
|
1 409 336
+4%
|
1 541 757
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(517 583)
|
(539 960)
|
(537 333)
|
(595 272)
|
(589 433)
|
(586 360)
|
(592 778)
|
(591 809)
|
(592 451)
|
(632 692)
|
(652 147)
|
(674 171)
|
(708 508)
|
(687 137)
|
(708 671)
|
(736 840)
|
(768 195)
|
|
| Non-Reccuring Items |
(53)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 524
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
21 169
|
17 313
|
1 715
|
1 715
|
0
|
1
|
608
|
608
|
592
|
612
|
5
|
5
|
275
|
0
|
0
|
4 006
|
3 731
|
|
| Total Other Income |
(417)
|
11 583
|
(365)
|
(431)
|
(311)
|
(865)
|
(2 743)
|
(2 968)
|
(3 059)
|
(2 666)
|
(1 490)
|
(2 620)
|
(1 189)
|
18 852
|
19 316
|
20 341
|
501
|
|
| Pre-Tax Income |
333 188
N/A
|
359 276
+8%
|
368 812
+3%
|
356 658
-3%
|
353 931
-1%
|
363 356
+3%
|
399 261
+10%
|
443 829
+11%
|
424 721
-4%
|
460 238
+8%
|
485 460
+5%
|
492 682
+1%
|
578 567
+17%
|
642 039
+11%
|
665 516
+4%
|
696 844
+5%
|
777 793
+12%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(42 541)
|
(48 508)
|
(56 348)
|
(44 863)
|
(56 522)
|
(62 470)
|
(68 696)
|
(76 954)
|
(60 263)
|
(64 737)
|
(69 209)
|
(69 953)
|
(83 462)
|
(87 941)
|
(90 003)
|
(92 501)
|
(99 359)
|
|
| Income from Continuing Operations |
290 647
|
310 768
|
312 464
|
311 795
|
297 409
|
300 886
|
330 565
|
366 875
|
364 457
|
395 502
|
416 251
|
422 729
|
495 105
|
554 098
|
575 514
|
604 342
|
678 435
|
|
| Income to Minority Interest |
(21 774)
|
(16 041)
|
(26 856)
|
(36 343)
|
(33 359)
|
(31 795)
|
(38 736)
|
(47 238)
|
(42 334)
|
(50 270)
|
(56 219)
|
(59 609)
|
(68 689)
|
(77 454)
|
(77 620)
|
(81 589)
|
(90 896)
|
|
| Net Income (Common) |
268 873
N/A
|
294 727
+10%
|
285 608
-3%
|
275 452
-4%
|
264 050
-4%
|
269 091
+2%
|
291 829
+8%
|
319 637
+10%
|
322 123
+1%
|
345 231
+7%
|
360 032
+4%
|
363 120
+1%
|
426 416
+17%
|
476 644
+12%
|
497 894
+4%
|
522 753
+5%
|
587 539
+12%
|
|
| EPS (Diluted) |
796.68
N/A
|
1 047.64
+32%
|
1 015.23
-3%
|
915.07
-10%
|
779.79
-15%
|
817.58
+5%
|
951.63
+16%
|
908.9
-4%
|
894.76
-2%
|
831.55
-7%
|
832.89
+0%
|
855.55
+3%
|
953.2
+11%
|
1 050.18
+10%
|
1 013.1
-4%
|
1 058.43
+4%
|
1 285
+21%
|
|
Switch to:
Switch to:
See Also
Discover More
