B

Becamex Infrastructure Development JSC
VN:IJC

Watchlist Manager
Becamex Infrastructure Development JSC
VN:IJC
Watchlist
Price: 11 950 VND -0.42% Market Closed
Market Cap: 7.5T VND
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-35%
5Y
-62%
10Y
+6%
Operating Income
+
3Y
-35%
5Y
-31%
10Y
+25%
Net Income
+
3Y
-5%
5Y
+6%
10Y
+104%

Earnings Waterfall
Becamex Infrastructure Development JSC

Revenue
1.3T VND
Cost of Revenue
-637.8B VND
Gross Profit
664.8B VND
Operating Expenses
-175.2B VND
Operating Income
489.6B VND
Other Expenses
25.8B VND
Net Income
515.4B VND

Income Statement
Becamex Infrastructure 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
29 593
27 381
37 341
0
145 371
143 149
134 675
140 841
26 628
30 358
34 957
35 897
36 714
36 483
28 777
28 616
29 175
32 439
0
29 099
38 401
28 342
53 832
58 884
71 091
80 156
79 830
79 947
77 629
76 239
72 814
70 131
73 423
71 893
71 725
76 082
68 638
66 898
63 524
62 882
34 144
30 346
33 427
41 716
72 795
86 549
98 004
99 824
104 548
99 595
88 801
78 600
78 364
78 600
67 266
68 498
71 689
64 689
72 296
62 250
45 353
44 787
0
0
Revenue
234 388
N/A
258 521
+10%
274 963
+6%
224 634
-18%
350 500
+56%
368 386
+5%
401 517
+9%
669 531
+67%
1 320 625
+97%
1 423 223
+8%
1 519 564
+7%
1 365 909
-10%
612 160
-55%
511 791
-16%
390 857
-24%
274 082
-30%
588 802
+115%
590 557
+0%
630 044
+7%
660 035
+5%
1 035 575
+57%
1 092 265
+5%
1 173 276
+7%
1 226 786
+5%
686 153
-44%
666 780
-3%
612 788
-8%
1 885 595
+208%
1 970 555
+5%
2 004 639
+2%
2 206 408
+10%
962 725
-56%
971 243
+1%
1 168 373
+20%
1 156 585
-1%
1 282 302
+11%
1 245 788
-3%
2 112 446
+70%
2 156 413
+2%
2 653 005
+23%
1 599 816
-40%
4 082 139
+155%
3 921 403
-4%
3 439 337
-12%
2 141 296
-38%
2 220 634
+4%
2 576 466
+16%
2 641 082
+3%
2 601 723
-1%
1 713 864
-34%
1 863 794
+9%
2 017 463
+8%
1 968 123
-2%
1 776 608
-10%
1 771 331
0%
1 468 470
-17%
1 494 344
+2%
1 319 817
-12%
978 246
-26%
953 309
-3%
1 020 259
+7%
1 007 747
-1%
820 156
-19%
1 302 540
+59%
Gross Profit
Cost of Revenue
(71 967)
(68 937)
(65 603)
(48 997)
(116 653)
(141 247)
(168 716)
(364 744)
(817 211)
(878 273)
(920 644)
(772 086)
(275 816)
(223 542)
(172 749)
(124 589)
(330 118)
(324 491)
(354 227)
(377 640)
(641 228)
(675 966)
(727 926)
(763 686)
(413 047)
(403 353)
(370 345)
(1 580 992)
(1 614 902)
(1 646 927)
(1 731 447)
(536 553)
(546 394)
(694 818)
(712 985)
(785 052)
(777 064)
(1 246 693)
(1 240 567)
(1 739 555)
(1 064 206)
(3 041 533)
(2 961 343)
(2 467 956)
(1 478 799)
(1 329 648)
(1 522 852)
(1 571 052)
(1 610 724)
(886 529)
(1 029 653)
(1 153 546)
(1 159 258)
(1 047 782)
(1 116 395)
(869 826)
(843 676)
(760 983)
(491 545)
(496 111)
(561 893)
(545 039)
(379 759)
(637 773)
Gross Profit
162 421
N/A
189 583
+17%
209 360
+10%
175 637
-16%
233 847
+33%
227 138
-3%
232 800
+2%
304 786
+31%
503 413
+65%
544 949
+8%
598 919
+10%
593 821
-1%
336 344
-43%
288 248
-14%
218 107
-24%
149 493
-31%
258 685
+73%
266 066
+3%
275 817
+4%
282 394
+2%
394 347
+40%
416 297
+6%
445 347
+7%
463 098
+4%
273 106
-41%
263 426
-4%
242 443
-8%
304 603
+26%
355 653
+17%
357 711
+1%
474 961
+33%
426 172
-10%
424 849
0%
473 556
+11%
443 600
-6%
497 250
+12%
468 724
-6%
865 753
+85%
915 846
+6%
913 451
0%
535 609
-41%
1 040 607
+94%
960 060
-8%
971 381
+1%
662 496
-32%
890 986
+34%
1 053 614
+18%
1 070 030
+2%
991 000
-7%
827 334
-17%
834 141
+1%
863 917
+4%
808 864
-6%
728 826
-10%
654 936
-10%
598 644
-9%
650 668
+9%
558 834
-14%
486 701
-13%
457 198
-6%
458 365
+0%
462 708
+1%
440 396
-5%
664 767
+51%
Operating Income
Operating Expenses
(25 136)
(29 756)
(33 107)
(32 439)
175 460
175 665
170 283
162 325
(92 014)
(100 234)
(116 818)
(122 861)
(84 848)
(79 340)
(62 123)
(52 615)
(76 724)
(45 886)
(47 622)
(47 671)
(63 341)
(64 441)
(65 633)
(69 908)
(60 894)
(8 983)
(11 436)
(26 279)
(123 673)
(104 523)
(124 206)
(121 677)
(135 318)
(144 507)
(142 554)
(146 426)
(136 936)
(239 506)
(234 434)
(240 971)
(147 604)
(253 505)
(259 148)
(256 785)
(146 306)
(142 610)
(124 524)
(112 738)
(113 817)
(103 467)
(111 425)
(106 012)
(103 775)
(97 899)
(101 776)
(100 012)
(101 111)
(101 239)
(106 338)
(109 933)
(121 770)
(121 881)
(119 669)
(175 211)
Selling, General & Administrative
(24 026)
(29 756)
(33 107)
(32 439)
(43 288)
(43 984)
(48 996)
(59 916)
(89 992)
(98 706)
(115 287)
(118 110)
(82 811)
(63 762)
(47 099)
(37 847)
(57 810)
(59 490)
(60 044)
(59 855)
(61 908)
(63 051)
(64 465)
(65 494)
(59 436)
(73 329)
(72 459)
(77 726)
(83 827)
(82 997)
(91 112)
(89 599)
(88 716)
(94 867)
(93 846)
(97 634)
(90 013)
(156 851)
(155 261)
(161 756)
(103 848)
(174 463)
(173 503)
(164 899)
(87 959)
(89 255)
(94 809)
(98 580)
(107 786)
(106 853)
(106 685)
(103 721)
(95 766)
(95 573)
(93 064)
(95 749)
(91 470)
(91 618)
(94 041)
(97 590)
(98 240)
(100 510)
(98 559)
(148 366)
Depreciation & Amortization
(1 110)
0
0
0
(1 230)
(327)
(697)
(1 123)
(1 573)
(1 676)
(1 680)
(1 630)
(2 036)
(1 575)
(1 667)
(1 680)
(1 667)
(1 546)
(1 429)
(1 399)
(1 433)
(1 229)
(1 168)
(1 157)
(1 463)
(998)
(1 040)
(948)
(1 285)
(882)
(835)
(878)
(1 220)
(1 285)
(1 364)
(1 427)
(1 489)
(2 552)
(2 554)
(2 616)
(1 175)
(2 420)
(2 516)
(2 540)
(2 398)
(3 095)
(3 806)
(4 533)
(4 737)
(3 658)
(4 690)
(5 728)
(7 970)
(8 915)
(9 028)
(9 183)
(9 345)
(9 773)
(10 230)
(10 472)
(10 731)
(10 610)
(10 572)
(10 630)
Other Operating Expenses
0
0
0
0
219 976
219 976
219 976
223 365
(449)
148
149
(3 121)
0
(14 003)
(13 357)
(13 089)
(17 248)
15 148
13 850
13 583
0
(161)
0
(3 257)
4
65 344
62 063
52 395
(38 560)
(20 644)
(32 259)
(31 200)
(45 382)
(48 353)
(47 342)
(47 363)
(45 433)
(80 103)
(76 619)
(76 599)
(42 582)
(76 622)
(83 128)
(89 347)
(55 949)
(50 260)
(25 909)
(9 624)
(1 294)
7 044
(50)
3 436
(38)
6 589
316
4 921
(297)
153
(2 067)
(1 872)
(12 800)
(10 761)
(10 537)
(16 215)
Operating Income
137 285
N/A
159 827
+16%
176 253
+10%
143 198
-19%
409 306
+186%
402 804
-2%
403 084
+0%
467 112
+16%
411 400
-12%
444 716
+8%
482 102
+8%
470 962
-2%
251 496
-47%
208 909
-17%
155 985
-25%
96 878
-38%
181 960
+88%
220 180
+21%
228 195
+4%
234 724
+3%
331 006
+41%
351 857
+6%
379 716
+8%
393 191
+4%
212 212
-46%
254 445
+20%
231 008
-9%
278 325
+20%
231 980
-17%
253 189
+9%
350 755
+39%
304 495
-13%
289 531
-5%
329 050
+14%
301 048
-9%
350 826
+17%
331 788
-5%
626 247
+89%
681 412
+9%
672 480
-1%
388 005
-42%
787 102
+103%
700 912
-11%
714 596
+2%
516 191
-28%
748 376
+45%
929 090
+24%
957 292
+3%
877 183
-8%
723 867
-17%
722 715
0%
757 905
+5%
705 089
-7%
630 928
-11%
553 159
-12%
498 632
-10%
549 556
+10%
457 595
-17%
380 364
-17%
347 265
-9%
336 595
-3%
340 827
+1%
320 728
-6%
489 556
+53%
Pre-Tax Income
Interest Income Expense
(27 992)
(25 428)
(34 045)
(27 761)
(140 109)
(130 454)
(118 924)
(126 455)
(9 041)
(17 924)
(23 817)
(23 853)
(28 415)
(29 934)
(25 922)
(26 665)
4 096
(32 438)
(40 680)
(43 182)
(49 122)
(50 658)
(64 367)
(69 177)
(81 042)
(83 239)
(79 331)
(79 513)
(74 302)
(92 607)
(88 951)
(85 964)
(70 149)
(66 887)
(66 511)
(70 149)
(63 424)
(109 013)
(104 031)
(102 278)
(23 843)
(60 144)
(65 223)
(75 414)
(70 219)
(83 597)
(94 322)
(94 265)
(97 530)
(95 234)
(86 322)
(78 431)
(78 652)
(75 774)
(63 458)
(64 732)
(66 482)
(59 529)
(63 247)
(9 217)
83 947
88 858
125 526
153 724
Non-Reccuring Items
0
0
0
0
0
0
0
0
119
169
119
0
642
0
1 126
1 208
1 925
2 064
1 840
1 778
201
261
(76)
8
16 392
0
0
1 273
1 959
0
0
0
0
0
0
0
0
0
0
0
7 783
0
0
0
5 147
0
0
0
3 328
0
2 042
0
4 197
0
5 840
0
2 353
0
0
0
(11 821)
0
0
0
Gain/Loss on Disposition of Assets
8
0
0
0
0
0
0
(12)
33
0
0
46
7
0
0
(8)
56
0
0
64
473
0
0
0
0
0
0
0
(99)
0
0
0
0
0
0
0
0
0
0
0
(18)
0
0
0
0
0
0
0
0
0
0
0
145
0
0
0
0
0
0
0
6 109
0
0
0
Total Other Income
2 636
2 659
2 610
741
150
281
466
453
465
346
872
916
727
867
270
1 134
(3 247)
(4 550)
(5 812)
(6 849)
(4 099)
(2 484)
(1 368)
(1 385)
181
(43 570)
(42 826)
(42 640)
958
(1 522)
(746)
1 901
4 881
7 889
12 848
13 640
13 959
25 116
17 247
16 205
(2 922)
6 098
8 841
5 441
468
6 398
5 651
4 665
(163)
9 544
10 390
15 201
9 725
1 678
4 029
1 629
8 966
10 509
6 239
(2 135)
61
(8 798)
(8 224)
(4 943)
Pre-Tax Income
111 938
N/A
137 059
+22%
144 818
+6%
116 177
-20%
269 348
+132%
272 630
+1%
284 625
+4%
341 098
+20%
402 976
+18%
427 307
+6%
459 276
+7%
448 072
-2%
224 457
-50%
179 842
-20%
131 458
-27%
72 545
-45%
184 790
+155%
185 256
+0%
183 543
-1%
186 535
+2%
278 458
+49%
298 976
+7%
313 905
+5%
322 637
+3%
147 743
-54%
127 634
-14%
108 851
-15%
157 445
+45%
160 496
+2%
159 059
-1%
261 057
+64%
220 431
-16%
224 263
+2%
270 051
+20%
247 383
-8%
294 315
+19%
282 323
-4%
542 348
+92%
594 628
+10%
586 406
-1%
369 005
-37%
733 055
+99%
644 530
-12%
644 623
+0%
451 587
-30%
671 177
+49%
840 419
+25%
867 692
+3%
782 818
-10%
638 176
-18%
648 826
+2%
694 674
+7%
640 504
-8%
556 832
-13%
499 570
-10%
435 529
-13%
494 393
+14%
408 575
-17%
323 356
-21%
335 913
+4%
414 891
+24%
420 887
+1%
438 030
+4%
638 336
+46%
Net Income
Tax Provision
(14 302)
(20 405)
(23 261)
(19 062)
(57 202)
(57 756)
(60 224)
(74 150)
(85 147)
(90 565)
(96 920)
(93 302)
(40 863)
(32 499)
(23 642)
(13 311)
(24 088)
(21 639)
(21 024)
(18 808)
(48 013)
(53 496)
(55 788)
(57 870)
(25 722)
(22 148)
(19 124)
(27 079)
(32 514)
(32 300)
(50 388)
(42 826)
(38 438)
(46 116)
(42 298)
(52 096)
(49 337)
(95 446)
(105 760)
(103 354)
(65 323)
(132 415)
(116 737)
(116 930)
(81 684)
(125 077)
(158 961)
(167 848)
(161 718)
(135 206)
(135 659)
(144 695)
(129 455)
(112 114)
(102 165)
(88 313)
(99 540)
(82 058)
(65 451)
(60 714)
(60 753)
(60 513)
(53 706)
(86 233)
Income from Continuing Operations
97 636
116 653
121 557
97 115
212 146
214 875
224 401
266 948
317 829
336 741
362 356
354 770
183 593
147 343
107 817
59 236
160 702
163 619
162 520
167 727
230 445
245 480
258 118
264 768
122 021
105 487
89 727
130 366
127 982
126 759
210 669
177 605
185 825
223 935
205 086
242 220
232 986
446 904
488 868
483 052
303 682
600 640
527 792
527 693
369 903
546 100
681 458
699 843
621 100
502 971
513 167
549 979
511 049
444 718
397 405
347 216
394 853
326 517
257 905
275 199
354 138
360 374
384 325
552 104
Net Income (Common)
97 636
N/A
116 653
+19%
121 557
+4%
97 115
-20%
212 146
+118%
214 875
+1%
224 401
+4%
266 948
+19%
317 829
+19%
336 741
+6%
362 356
+8%
354 770
-2%
183 593
-48%
147 343
-20%
107 817
-27%
59 236
-45%
160 702
+171%
163 619
+2%
162 520
-1%
167 727
+3%
230 445
+37%
236 224
+3%
247 081
+5%
252 966
+2%
114 740
-55%
94 678
-17%
80 734
-15%
120 322
+49%
118 926
-1%
117 604
-1%
197 247
+68%
164 345
-17%
168 945
+3%
204 190
+21%
187 068
-8%
222 940
+19%
209 523
-6%
415 155
+98%
454 418
+9%
449 145
-1%
275 295
-39%
556 223
+102%
488 573
-12%
487 719
0%
348 675
-29%
518 885
+49%
642 768
+24%
658 420
+2%
585 228
-11%
473 379
-19%
503 214
+6%
540 566
+7%
482 055
-11%
418 502
-13%
355 624
-15%
307 291
-14%
367 238
+20%
300 762
-18%
237 560
-21%
253 291
+7%
323 802
+28%
329 912
+2%
355 117
+8%
515 372
+45%
EPS (Diluted)
2 324.66
N/A
2 777.45
+19%
2 894.21
+4%
2 312.26
-20%
5 051.09
+118%
4 297.5
-15%
1 626.09
-62%
1 948.52
+20%
2 763.73
+42%
2 457.96
-11%
2 644.93
+8%
2 589.56
-2%
1 340.09
-48%
1 075.49
-20%
786.98
-27%
435.55
-45%
1 173
+169%
1 194.29
+2%
1 169.2
-2%
1 224.28
+5%
1 682.08
+37%
1 724.26
+3%
1 803.51
+5%
1 846.46
+2%
836.92
-55%
691.08
-17%
589.29
-15%
878.26
+49%
867.45
-1%
593.95
-32%
1 429.32
+141%
1 199.59
-16%
1 113.81
-7%
1 490.43
+34%
1 365.45
-8%
1 627.29
+19%
1 528.28
-6%
3 028.18
+98%
3 314.57
+9%
3 276.1
-1%
2 008.03
-39%
4 057.14
+102%
3 563.69
-12%
3 555.88
0%
2 192.47
-38%
2 429.9
+11%
3 239.25
+33%
3 057.73
-6%
2 094.51
-32%
2 180.49
+4%
1 998.21
-8%
2 146.52
+7%
1 234.54
-42%
1 885.56
+53%
1 262.35
-33%
1 086.45
-14%
1 090.98
+0%
1 169.6
+7%
629.08
-46%
750.14
+19%
782.41
+4%
733.88
-6%
789.83
+8%
1 146.36
+45%

See Also

Summary
IJC intrinsic value, competitors valuation, and company profile.
DCF Valuation
IJC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IJC stock valuation using valuation multiples.
Wall Street Estimates
IJC 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
IJC 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 301,600+ 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

© 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.