Watchlist Manager

Watchlist

Price: 4 300 VND Market Closed

Market Cap: ₫309.6B

V	Vicem Hoang Mai Cement JSC VN:HOM	VN
	Episurf Medical AB STO:EPIS B	SE
	Water Intelligence PLC LSE:WATR	US
A	Antong Holdings Co Ltd SSE:600179	CN
H	Hankook Cosmetics Co Ltd KRX:123690	KR

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	Dec-2025
Revenue
Interest Expense	94 160	21 896	44 654	69 503	96 347	99 930	106 961	109 744	110 550	112 152	108 711	106 515	103 373	95 881	89 862	80 045	73 124	67 191	58 654	54 849	48 504	44 516	40 860	37 938	35 482	33 634	31 683	28 192	25 882	24 062	23 999	24 863	24 774	24 143	23 401	21 496	19 880	19 669	20 008	21 173	22 373	21 775	20 697	18 306	15 385	14 093	12 226	11 438	9 948	8 216	7 248	7 780	10 149	13 029	15 161	15 287	14 303	10 913	7 793	5 481	3 532	4 100	0	0	0
Revenue	1 380 567 N/A	1 425 371 +3%	1 340 081 -6%	1 313 107 -2%	1 254 572 -4%	1 337 658 +7%	1 298 362 -3%	1 333 847 +3%	1 412 021 +6%	1 383 734 -2%	1 455 369 +5%	1 452 709 0%	1 526 576 +5%	1 507 032 -1%	1 526 691 +1%	1 563 957 +2%	1 561 806 0%	1 624 949 +4%	1 683 740 +4%	1 766 732 +5%	1 745 708 -1%	1 697 994 -3%	1 739 670 +2%	1 746 033 +0%	1 770 253 +1%	1 804 622 +2%	1 799 148 0%	1 697 675 -6%	1 581 420 -7%	1 485 328 -6%	1 389 960 -6%	1 378 531 -1%	1 421 718 +3%	1 488 563 +5%	1 553 896 +4%	1 619 304 +4%	1 734 376 +7%	2 973 505 +71%	3 325 168 +12%	3 315 107 0%	1 652 709 -50%	2 056 875 +24%	1 686 199 -18%	1 726 724 +2%	1 688 968 -2%	1 716 375 +2%	1 737 940 +1%	1 773 494 +2%	1 838 901 +4%	1 836 673 0%	2 006 105 +9%	2 018 609 +1%	2 066 574 +2%	2 086 457 +1%	1 827 043 -12%	1 803 278 -1%	1 738 165 -4%	1 639 267 -6%	1 777 795 +8%	1 673 386 -6%	1 709 813 +2%	1 708 339 0%	1 703 514 0%	1 724 449 +1%	1 688 571 -2%
Gross Profit
Cost of Revenue	(1 025 469)	(1 076 190)	(1 033 872)	(954 390)	(926 071)	(996 431)	(939 246)	(1 010 967)	(1 018 885)	(1 000 168)	(1 084 303)	(1 100 067)	(1 168 409)	(1 186 242)	(1 258 467)	(1 296 985)	(1 339 809)	(1 387 564)	(1 395 652)	(1 480 494)	(1 461 140)	(1 401 842)	(1 452 289)	(1 419 940)	(1 468 374)	(1 495 865)	(1 506 444)	(1 442 523)	(1 322 327)	(1 254 296)	(1 174 635)	(1 183 428)	(1 232 080)	(1 312 937)	(1 365 685)	(1 432 174)	(1 524 900)	(2 617 797)	(2 934 410)	(2 932 971)	(1 468 984)	(1 832 292)	(1 497 990)	(1 523 161)	(1 475 102)	(1 490 535)	(1 504 545)	(1 536 379)	(1 591 596)	(1 587 685)	(1 697 789)	(1 674 679)	(1 702 731)	(1 695 723)	(1 495 599)	(1 514 792)	(1 458 021)	(1 422 642)	(1 553 782)	(1 445 218)	(1 490 454)	(1 443 574)	(1 420 579)	(1 438 891)	(1 410 528)
Gross Profit	355 098 N/A	349 182 -2%	306 210 -12%	358 718 +17%	328 500 -8%	341 227 +4%	359 116 +5%	322 880 -10%	393 135 +22%	383 566 -2%	371 066 -3%	352 642 -5%	358 167 +2%	320 790 -10%	268 224 -16%	266 973 0%	221 998 -17%	237 385 +7%	288 087 +21%	286 236 -1%	284 568 -1%	296 150 +4%	287 380 -3%	326 092 +13%	301 879 -7%	308 757 +2%	292 703 -5%	255 151 -13%	259 093 +2%	231 032 -11%	215 327 -7%	195 105 -9%	189 638 -3%	175 627 -7%	188 211 +7%	187 130 -1%	209 476 +12%	355 708 +70%	390 759 +10%	382 136 -2%	183 726 -52%	224 583 +22%	188 209 -16%	203 563 +8%	213 866 +5%	225 840 +6%	233 395 +3%	237 114 +2%	247 305 +4%	248 988 +1%	308 316 +24%	343 930 +12%	363 843 +6%	390 734 +7%	331 444 -15%	288 486 -13%	280 144 -3%	216 625 -23%	224 012 +3%	228 168 +2%	219 359 -4%	264 765 +21%	282 935 +7%	285 558 +1%	278 043 -3%
Operating Income
Operating Expenses	(111 454)	(193 075)	(151 274)	(152 279)	(128 309)	(123 894)	(124 941)	(120 049)	(134 147)	(132 902)	(130 465)	(128 021)	(131 411)	(129 603)	(122 453)	(122 430)	(148 677)	(158 978)	(185 973)	(205 385)	(192 430)	(198 197)	(189 386)	(211 871)	(190 857)	(190 269)	(190 034)	(167 205)	(179 035)	(170 606)	(163 829)	(153 589)	(161 443)	(150 997)	(164 887)	(165 198)	(171 070)	(296 646)	(319 067)	(308 042)	(140 463)	(177 716)	(155 027)	(176 129)	(200 639)	(213 049)	(223 096)	(229 468)	(239 499)	(243 256)	(288 674)	(318 604)	(329 808)	(353 027)	(306 327)	(296 499)	(301 370)	(282 937)	(294 509)	(283 523)	(297 561)	(301 643)	(308 939)	(289 831)	(253 785)
Selling, General & Administrative	(110 180)	(113 496)	(101 917)	(120 545)	(128 059)	(121 087)	(122 573)	(117 629)	(133 726)	(132 169)	(129 636)	(130 199)	(131 121)	(129 323)	(122 191)	(122 236)	(148 317)	(158 653)	(185 688)	(205 118)	(190 585)	(198 156)	(189 368)	(211 852)	(182 585)	(190 267)	(189 773)	(167 204)	(169 901)	(170 605)	(164 128)	(153 791)	(152 123)	(151 033)	(160 459)	(160 769)	(162 075)	(283 187)	(306 505)	(295 480)	(133 230)	(173 884)	(154 761)	(175 863)	(193 135)	(213 049)	(223 236)	(229 608)	(234 391)	(243 256)	(289 100)	(319 030)	(325 914)	(353 027)	(304 793)	(294 607)	(297 608)	(281 045)	(294 018)	(283 788)	(289 722)	(299 562)	(308 939)	(289 831)	(253 785)
Depreciation & Amortization	0	(2 883)	0	(5 796)	0	(6 752)	0	(6 122)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8 272)	0	0	0	(9 133)	0	0	0	(9 320)	0	0	0	(8 995)	0	(3 566)	0	(6 967)	0	0	0	(7 505)	0	0	0	(5 108)	0	0	0	(3 895)	0	(1 892)	0	(3 762)	0	0	0	(3 673)	0	0	0	0
Other Operating Expenses	(1 274)	(76 695)	(49 357)	(25 939)	(249)	3 944	(2 368)	3 702	(421)	(732)	(829)	2 178	(291)	(280)	(261)	(195)	(361)	(326)	(286)	(267)	(1 845)	(40)	(18)	(19)	0	0	(261)	0	0	0	299	202	0	36	(4 428)	(4 429)	0	(13 459)	(8 995)	(12 562)	(266)	(3 833)	(266)	(266)	0	0	141	141	0	0	426	426	0	0	358	(1 892)	0	(1 892)	(491)	265	(4 166)	(2 081)	0	0	0
Operating Income	243 644 N/A	156 107 -36%	154 936 -1%	206 440 +33%	200 191 -3%	217 335 +9%	234 176 +8%	202 832 -13%	258 988 +28%	250 664 -3%	240 601 -4%	224 620 -7%	226 755 +1%	191 186 -16%	145 771 -24%	144 542 -1%	73 320 -49%	78 405 +7%	102 113 +30%	80 850 -21%	92 138 +14%	97 954 +6%	97 993 +0%	114 221 +17%	111 021 -3%	118 488 +7%	102 670 -13%	87 947 -14%	80 058 -9%	60 426 -25%	51 498 -15%	41 515 -19%	28 196 -32%	24 628 -13%	23 322 -5%	21 931 -6%	38 406 +75%	59 061 +54%	71 692 +21%	74 094 +3%	43 263 -42%	46 866 +8%	33 181 -29%	27 433 -17%	13 227 -52%	12 791 -3%	10 299 -19%	7 647 -26%	7 806 +2%	5 732 -27%	19 642 +243%	25 326 +29%	34 034 +34%	37 707 +11%	25 117 -33%	(8 012) N/A	(21 226) -165%	(66 312) -212%	(70 496) -6%	(55 355) +21%	(78 202) -41%	(36 878) +53%	(26 004) +29%	(4 273) +84%	24 258 N/A
Pre-Tax Income
Interest Income Expense	(96 105)	(23 054)	(44 516)	(72 362)	(96 908)	(106 366)	(112 563)	(112 123)	(112 182)	(108 786)	(106 392)	(103 636)	(99 030)	(92 180)	(86 608)	(76 759)	(70 082)	(64 643)	(56 344)	(52 719)	(49 094)	(46 868)	(43 816)	(40 451)	(33 520)	(30 713)	(28 555)	(26 136)	(22 597)	(21 322)	(21 297)	(22 161)	(24 008)	(24 109)	(22 870)	(20 735)	(18 776)	(32 699)	(38 063)	(39 308)	(21 093)	(24 533)	(19 354)	(16 523)	(13 735)	(13 187)	(10 423)	(10 088)	(8 569)	(6 518)	(4 346)	(3 058)	(8 236)	(11 435)	(14 853)	(15 932)	(12 499)	(8 319)	(4 267)	(3 308)	649	769	(1 060)	(1 585)	(3 970)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 680	14	0	0	430	(259)	0	(161)	227	300	0	0	96	0	0	0	0	0	0	0	0	0	0	0	0	141	0	0	0	426	0	0	0	358	0	1 513	0	1 421	1 912	0	4 166	2 081	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	148	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4 393)	(4 623)	0	0	105	0	0	0	0	0	0	0	307	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25	0	0	0	(6)
Total Other Income	4 509	6 082	5 606	4 416	3 874	3 189	3 271	4 717	4 716	5 465	5 843	4 357	4 734	3 161	2 194	4 029	4 166	4 239	4 926	5 959	888	2 204	2 036	(6 101)	1 011	2 552	(3 241)	2 634	3 319	2 930	3 146	3 240	1 824	4 233	4 785	4 902	3 256	4 815	5 814	5 971	2 467	2 623	1 298	1 083	1 991	1 827	1 791	4 124	3 418	3 285	2 758	1 153	1 474	923	1 710	1 703	2 701	1 311	914	2 293	3 502	4 853	4 966	3 068	3 038
Pre-Tax Income	152 049 N/A	139 135 -8%	116 025 -17%	138 493 +19%	107 305 -23%	114 157 +6%	124 885 +9%	95 427 -24%	151 522 +59%	147 343 -3%	140 052 -5%	125 341 -11%	132 459 +6%	102 169 -23%	61 359 -40%	71 813 +17%	7 404 -90%	18 003 +143%	50 696 +182%	34 092 -33%	45 613 +34%	53 305 +17%	56 214 +5%	67 671 +20%	74 548 +10%	85 446 +15%	70 874 -17%	64 284 -9%	61 111 -5%	42 334 -31%	33 347 -21%	22 594 -32%	6 107 -73%	4 752 -22%	5 237 +10%	6 098 +16%	23 192 +280%	31 177 +34%	39 443 +27%	40 757 +3%	24 637 -40%	24 957 +1%	15 125 -39%	11 993 -21%	1 483 -88%	1 571 +6%	1 667 +6%	1 682 +1%	2 656 +58%	2 924 +10%	18 054 +517%	23 421 +30%	27 273 +16%	27 553 +1%	11 974 -57%	(20 728) N/A	(31 024) -50%	(71 899) -132%	(71 937) 0%	(56 371) +22%	(69 861) -24%	(29 176) +58%	(22 098) +24%	(2 790) +87%	23 320 N/A
Net Income
Tax Provision	(8)	(8)	(8)	0	(5 137)	(8 181)	(13 258)	(16 794)	(21 945)	(21 417)	(21 596)	(19 920)	(19 750)	(17 961)	(15 293)	(13 433)	(5 902)	(6 315)	(2 092)	(3 505)	(2 479)	(2 912)	(7 948)	(8 961)	(10 550)	(11 555)	(9 777)	(9 144)	(8 550)	(7 317)	(6 778)	(6 022)	(4 502)	(3 158)	(4 113)	(4 133)	(4 133)	(7 229)	(7 229)	(6 172)	(4 112)	(4 112)	(2 158)	(2 274)	(365)	(447)	(559)	(562)	(716)	(770)	(5 147)	(7 479)	(5 997)	(6 244)	(1 720)	997	(120)	216	266	0	0	0	0	0	0
Income from Continuing Operations	152 041	139 127	116 017	138 493	102 168	105 976	111 627	78 633	129 577	125 926	118 456	105 421	112 709	84 208	46 066	58 380	1 503	11 688	48 604	30 587	43 134	50 393	48 266	58 710	63 998	73 890	61 096	55 139	52 561	35 016	26 568	16 571	1 605	1 594	1 124	1 965	19 060	23 949	32 214	34 585	20 525	20 844	12 967	9 719	1 118	1 124	1 108	1 120	1 939	2 154	12 907	15 942	21 276	21 309	10 254	(19 731)	(31 144)	(71 683)	(71 672)	(56 371)	(69 861)	(29 176)	(22 098)	(2 790)	23 320
Net Income (Common)	152 041 N/A	139 127 -8%	116 017 -17%	138 493 +19%	102 168 -26%	105 976 +4%	111 627 +5%	78 633 -30%	129 577 +65%	125 926 -3%	118 456 -6%	105 421 -11%	112 709 +7%	84 208 -25%	46 066 -45%	58 380 +27%	1 503 -97%	11 688 +678%	48 604 +316%	30 587 -37%	43 134 +41%	42 482 -2%	33 327 -22%	43 771 +31%	49 260 +13%	52 124 +6%	46 358 -11%	40 401 -13%	38 326 -5%	20 781 -46%	12 333 -41%	2 336 -81%	1 605 -31%	1 594 -1%	919 -42%	1 760 +92%	11 718 +566%	16 402 +40%	22 226 +36%	24 597 +11%	14 098 -43%	11 771 -17%	6 541 -44%	3 293 -50%	1 118 -66%	1 124 +1%	1 108 -1%	1 120 +1%	1 939 +73%	2 154 +11%	12 907 +499%	15 942 +24%	21 276 +33%	21 309 +0%	10 254 -52%	(19 731) N/A	(31 144) -58%	(71 683) -130%	(71 672) +0%	(56 371) +21%	(69 861) -24%	(29 176) +58%	(22 098) +24%	(2 790) +87%	23 320 N/A
EPS (Diluted)	2 111.68 N/A	1 932.33 -8%	1 634.04 -15%	1 950.6 +19%	1 438.98 -26%	1 513.94 +5%	1 617.78 +7%	1 139.6 -30%	1 877.92 +65%	1 825.01 -3%	1 716.75 -6%	1 527.84 -11%	1 633.46 +7%	1 220.4 -25%	667.62 -45%	846.08 +27%	21.78 -97%	169.39 +678%	704.4 +316%	443.28 -37%	625.13 +41%	615.68 -2%	483 -22%	634.36 +31%	684.19 +8%	755.42 +10%	671.85 -11%	585.52 -13%	532.33 -9%	292.69 -45%	181.36 -38%	33.85 -81%	22.29 -34%	23.1 +4%	13.12 -43%	25.5 +94%	162.76 +538%	236.93 +46%	321.05 +36%	341.63 +6%	195.82 -43%	163.49 -17%	90.85 -44%	45.73 -50%	15.52 -66%	17.22 +11%	13.14 -24%	16.41 +25%	26.94 +64%	30.27 +12%	164.66 +444%	213.21 +29%	295.51 +39%	274.19 -7%	158.27 -42%	-274.05 N/A	-432.57 -58%	-995.62 -130%	-995.47 +0%	-782.95 +21%	-970.32 -24%	-405.23 +58%	-306.93 +24%	-38.75 +87%	323.9 N/A

Income Statement Balance Sheet Cash Flow Statement

Vicem Hoang Mai Cement JSC
VN:HOM

Income Statement

Earnings Waterfall
Vicem Hoang Mai Cement JSC

Income Statement
Vicem Hoang Mai Cement JSC

See Also

Company

Help

Tools

Stocks

Vicem Hoang Mai Cement JSC VN:HOM

Income Statement

Earnings Waterfall Vicem Hoang Mai Cement JSC

Income Statement Vicem Hoang Mai Cement JSC

See Also

Company

Help

Tools

Stocks

Vicem Hoang Mai Cement JSC
VN:HOM

Earnings Waterfall
Vicem Hoang Mai Cement JSC

Income Statement
Vicem Hoang Mai Cement JSC