Watchlist Manager

Watchlist

Price: 14 500 VND 9.85% Market Closed

Market Cap: ₫94.3B

S	Sadico Cantho Joint Stock Corp VN:SDG	VN
	Brain Scientific Inc OTC:BRSF	US
	Nichiban Co Ltd TSE:4218	JP
	Freshpet Inc NASDAQ:FRPT	US

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	7 064	7 178	7 668	7 694	8 136	8 403	8 902	9 100	9 427	9 816	9 242	8 637	7 182	5 673	4 308	3 840	3 432	2 804	2 575	2 397	2 772	3 254	3 694	4 101	4 399	4 947	5 669	6 277	7 062	7 632	7 990	8 134	7 915	7 470	0	7 866	12 933	21 580	25 628	24 562	14 889	15 545	15 915	17 045	17 824	16 971	17 853	18 857	19 624	19 702	18 858	18 693	20 100	22 234	24 672	25 493	25 850	24 710	23 715	22 347	19 763	0	0	0	0
Revenue	195 369 N/A	202 848 +4%	218 372 +8%	229 834 +5%	231 532 +1%	250 431 +8%	255 815 +2%	260 446 +2%	279 942 +7%	292 230 +4%	308 351 +6%	305 350 -1%	293 244 -4%	275 811 -6%	274 784 0%	290 016 +6%	285 794 -1%	289 053 +1%	281 145 -3%	269 567 -4%	281 808 +5%	297 954 +6%	302 196 +1%	302 795 +0%	303 344 +0%	308 878 +2%	327 260 +6%	343 199 +5%	334 933 -2%	320 470 -4%	285 915 -11%	252 163 -12%	231 988 -8%	232 903 +0%	332 859 +43%	580 818 +74%	855 604 +47%	1 078 721 +26%	1 556 426 +44%	1 600 838 +3%	1 292 729 -19%	2 635 012 +104%	2 806 600 +7%	2 861 286 +2%	1 661 527 -42%	1 997 851 +20%	1 635 644 -18%	1 386 241 -15%	1 353 508 -2%	1 389 209 +3%	1 307 968 -6%	1 567 364 +20%	1 554 480 -1%	1 435 556 -8%	1 472 053 +3%	1 382 920 -6%	1 342 172 -3%	1 256 145 -6%	1 151 278 -8%	1 128 876 -2%	1 084 879 -4%	1 173 620 +8%	1 165 237 -1%	1 059 355 -9%	1 015 275 -4%
Gross Profit
Cost of Revenue	(162 248)	(166 344)	(182 328)	(193 249)	(199 581)	(216 116)	(223 846)	(230 591)	(249 124)	(260 597)	(272 718)	(270 971)	(261 074)	(249 576)	(249 775)	(263 852)	(259 691)	(261 007)	(256 465)	(246 209)	(255 668)	(267 959)	(270 541)	(272 795)	(276 203)	(279 034)	(291 417)	(303 979)	(291 210)	(276 220)	(246 957)	(213 882)	(197 890)	(202 464)	(293 572)	(522 205)	(770 535)	(979 223)	(1 417 262)	(1 435 506)	(1 129 719)	(2 307 574)	(2 415 134)	(2 464 626)	(1 433 431)	(1 757 300)	(1 461 874)	(1 274 353)	(1 216 056)	(1 224 067)	(1 155 126)	(1 357 948)	(1 382 015)	(1 306 759)	(1 347 054)	(1 274 685)	(1 211 928)	(1 165 659)	(1 064 141)	(1 050 849)	(1 057 179)	(1 083 824)	(1 087 848)	(1 035 336)	(1 031 083)
Gross Profit	33 122 N/A	36 504 +10%	36 044 -1%	36 586 +2%	31 951 -13%	34 315 +7%	31 969 -7%	29 855 -7%	30 818 +3%	31 633 +3%	35 633 +13%	34 379 -4%	32 170 -6%	26 234 -18%	25 008 -5%	26 163 +5%	26 103 0%	28 046 +7%	24 680 -12%	23 358 -5%	26 141 +12%	29 996 +15%	31 656 +6%	30 000 -5%	27 141 -10%	29 843 +10%	35 842 +20%	39 220 +9%	43 723 +11%	44 250 +1%	38 958 -12%	38 281 -2%	34 099 -11%	30 439 -11%	39 287 +29%	58 613 +49%	85 070 +45%	99 497 +17%	139 164 +40%	165 332 +19%	163 010 -1%	327 439 +101%	391 466 +20%	396 661 +1%	228 095 -42%	240 551 +5%	173 770 -28%	111 888 -36%	137 452 +23%	165 141 +20%	152 842 -7%	209 416 +37%	172 465 -18%	128 797 -25%	124 999 -3%	108 235 -13%	130 244 +20%	90 486 -31%	87 137 -4%	78 027 -10%	27 700 -64%	89 796 +224%	77 389 -14%	24 019 -69%	(15 808) N/A
Operating Income
Operating Expenses	8 510	3 852	(2 869)	(3 482)	11 113	1 658	1 093	1 278	(11 681)	(12 148)	(12 699)	(13 580)	(16 661)	(16 910)	(16 247)	(15 570)	(15 294)	(12 898)	(14 327)	(14 466)	(14 582)	(15 283)	(11 135)	(11 618)	(16 117)	(17 073)	(17 065)	(17 890)	(21 494)	(20 752)	(20 314)	(19 820)	(16 471)	(17 377)	(26 409)	(40 764)	(49 270)	(64 710)	(80 062)	(79 487)	(68 569)	(146 337)	(170 050)	(184 404)	(116 037)	(137 828)	(112 524)	(101 332)	(93 129)	(93 558)	(92 535)	(96 149)	(93 310)	(87 301)	(108 092)	(101 429)	(101 321)	(97 242)	(71 486)	(70 676)	(71 395)	(72 889)	(72 168)	(73 406)	(67 431)
Selling, General & Administrative	(7 721)	(8 036)	(8 747)	(8 955)	(8 795)	(9 455)	(9 781)	(10 018)	(11 481)	(11 949)	(12 700)	(13 581)	(16 662)	(16 909)	(16 245)	(15 568)	(14 983)	(12 799)	(14 152)	(14 287)	(14 413)	(15 165)	(11 093)	(11 578)	(16 097)	(17 036)	(17 003)	(17 798)	(21 410)	(20 681)	(20 255)	(19 749)	(16 312)	(17 233)	(24 264)	(36 202)	(48 468)	(55 554)	(72 280)	(73 958)	(67 340)	(143 820)	(167 322)	(181 338)	(113 751)	(135 046)	(113 002)	(99 879)	(90 944)	(93 980)	(90 795)	(95 918)	(90 039)	(83 595)	(104 606)	(97 970)	(98 123)	(99 579)	(73 354)	(72 566)	(68 296)	(69 335)	(70 578)	(71 695)	(64 881)
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	0	0	0	0	0	0	(40)	(159)	(120)	(200)	(381)	(802)	(739)	(1 299)	(1 288)	(1 229)	(2 516)	(2 728)	(3 066)	(2 286)	(2 342)	(1 989)	(3 961)	(2 185)	(3 845)	(3 640)	(1 837)	(3 271)	(3 566)	(3 995)	(3 967)	(3 198)	(2 796)	(2 765)	(2 743)	(3 098)	(3 554)	(3 458)	(3 578)	(2 549)
Other Operating Expenses	16 231	11 888	5 879	5 473	19 908	11 113	10 873	11 296	(200)	(199)	0	0	0	0	0	0	(312)	(98)	(176)	(179)	(169)	(119)	(42)	(40)	(20)	(37)	(61)	(92)	(84)	(69)	(59)	(31)	0	(24)	(1 945)	(4 181)	0	(8 418)	(6 482)	(4 242)	0	0	0	0	0	(440)	2 467	2 508	0	4 267	1 900	1 606	0	(140)	508	508	0	5 133	4 633	4 633	0	0	1 868	1 868	0
Operating Income	41 632 N/A	40 356 -3%	33 175 -18%	33 103 0%	43 064 +30%	35 972 -16%	33 061 -8%	31 133 -6%	19 137 -39%	19 486 +2%	22 935 +18%	20 799 -9%	15 508 -25%	9 325 -40%	8 763 -6%	10 595 +21%	10 808 +2%	15 149 +40%	10 353 -32%	8 892 -14%	11 559 +30%	14 712 +27%	20 520 +39%	18 382 -10%	11 024 -40%	12 772 +16%	18 779 +47%	21 331 +14%	22 229 +4%	23 498 +6%	18 644 -21%	18 460 -1%	17 628 -5%	13 061 -26%	12 876 -1%	17 848 +39%	35 800 +101%	34 786 -3%	59 103 +70%	85 845 +45%	94 441 +10%	181 102 +92%	221 416 +22%	212 257 -4%	112 059 -47%	102 723 -8%	61 246 -40%	10 556 -83%	44 323 +320%	71 583 +62%	60 307 -16%	113 267 +88%	79 155 -30%	41 496 -48%	16 906 -59%	6 806 -60%	28 922 +325%	(6 756) N/A	15 651 N/A	7 350 -53%	(43 695) N/A	16 907 N/A	5 222 -69%	(49 387) N/A	(83 238) -69%
Pre-Tax Income
Interest Income Expense	(7 064)	(11 322)	(4 665)	1 140	(8 136)	1 344	288	(9 795)	3 744	3 460	4 954	5 365	4 144	6 208	6 256	5 876	4 584	2 821	4 686	5 672	5 542	5 114	4 630	4 214	3 714	3 250	2 616	2 009	(6 068)	(1 718)	915	766	883	3 737	13 958	25 421	25 400	26 964	10 901	(2 791)	(11 772)	(28 406)	(19 670)	(26 900)	(21 734)	(25 046)	(30 669)	(23 527)	(11 747)	(14 386)	(14 574)	(14 923)	(17 763)	(16 342)	(18 732)	(18 628)	(18 009)	(852)	1 081	3 776	(7 230)	(7 890)	(8 777)	(10 281)	(8 455)
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	0	0	0	0	0	0	0	0	5 622	5 082	5 182	(616)	0	0	0	(198)	0	(152)	0	330	0	0	0	15 656	(3)	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	2 091	0	0	1 920	(96)	(119)	0	49	24	0	0	0	0	0	0	0	(185)	(401)	(370)	(748)	(668)	2 131	2 145	3 197	3 422	2 061	2 489	1 825	1 705	868	910	1 800	0	900	0	900	959	59	0	0	0	0	0	463	0	463	0	0	0	0	91	86	86	86	0	0	0	0
Total Other Income	1 009	1 235	2 070	3 267	3 674	4 802	7 060	5 986	8 476	11 335	10 022	12 106	13 493	10 240	8 553	7 831	7 675	6 467	4 063	2 766	(166)	(2 682)	1 118	1 295	4 532	4 644	1 411	710	14	402	(13)	(13)	(24)	(24)	21	541	764	650	2 180	3 437	1 410	4 015	6 186	16 498	13 962	14 024	8 197	(1 587)	1 472	1 480	1 943	3 193	(176)	379	(223)	369	(41)	(38)	(150)	(2 250)	(783)	(774)	257	1 351	1 856
Pre-Tax Income	35 577 N/A	30 268 -15%	30 580 +1%	37 510 +23%	38 603 +3%	42 118 +9%	40 408 -4%	29 415 -27%	31 357 +7%	34 281 +9%	39 831 +16%	38 174 -4%	33 026 -13%	25 773 -22%	23 621 -8%	24 326 +3%	23 068 -5%	24 437 +6%	19 102 -22%	17 331 -9%	16 935 -2%	17 144 +1%	26 268 +53%	23 705 -10%	18 869 -20%	20 295 +8%	22 057 +9%	23 382 +6%	18 306 -22%	24 327 +33%	22 743 -7%	22 635 0%	20 548 -9%	19 263 -6%	28 680 +49%	45 515 +59%	62 831 +38%	63 311 +1%	73 984 +17%	86 491 +17%	84 979 -2%	162 332 +91%	213 915 +32%	207 995 -3%	103 729 -50%	91 701 -12%	38 773 -58%	(14 558) N/A	33 849 N/A	58 677 +73%	47 986 -18%	101 537 +112%	62 009 -39%	25 532 -59%	(2 049) N/A	(11 452) -459%	26 528 N/A	(7 558) N/A	16 668 N/A	8 963 -46%	(51 621) N/A	8 243 N/A	(3 298) N/A	(58 316) -1 668%	(89 837) -54%
Net Income
Tax Provision	(5 542)	(6 098)	(5 931)	(7 735)	(6 734)	(7 682)	(7 319)	(4 670)	(4 690)	(5 387)	(6 755)	(6 301)	(5 528)	(3 695)	(3 155)	(3 293)	(4 228)	(4 478)	(3 024)	(2 473)	(2 072)	(2 201)	(4 193)	(3 640)	(2 538)	(2 686)	(2 800)	(3 047)	(3 616)	(3 783)	(2 861)	(2 847)	(2 404)	(1 686)	(1 742)	(5 156)	(7 777)	(8 516)	(12 106)	(14 376)	(15 545)	(29 338)	(37 712)	(36 286)	(19 976)	(21 776)	(10 193)	(5 238)	(6 084)	(7 100)	(8 511)	(14 034)	(12 949)	(12 243)	(9 357)	(4 687)	(6 742)	(4 438)	(4 521)	(3 987)	(786)	(1 101)	(277)	(770)	(599)
Income from Continuing Operations	30 035	24 171	24 649	29 776	31 868	34 437	33 090	24 745	26 667	28 894	33 077	31 874	27 499	22 079	20 467	21 034	18 839	19 959	16 078	14 857	14 862	14 943	22 074	20 065	16 331	17 609	19 258	20 337	14 691	20 545	19 883	19 788	18 144	17 577	26 938	40 359	55 054	54 794	61 878	72 116	69 435	132 995	176 203	171 709	83 753	69 925	28 580	(19 796)	27 765	51 577	39 475	87 503	49 060	13 289	(11 406)	(16 139)	19 786	(11 996)	12 147	4 976	(52 407)	7 142	(3 575)	(59 087)	(90 437)
Income to Minority Interest	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	0	(991)	(7 076)	(12 234)	(16 248)	(26 090)	(29 558)	(30 753)	(56 586)	(68 177)	(66 227)	(30 528)	(22 042)	(8 199)	12 742	(8 232)	(20 195)	(16 432)	(38 392)	(15 078)	3 438	20 498	21 411	(957)	13 596	(5 553)	(4 874)	25 777	(4 436)	672	30 150	44 801
Net Income (Common)	30 035 N/A	24 171 -20%	24 649 +2%	29 776 +21%	31 868 +7%	34 437 +8%	33 090 -4%	24 745 -25%	26 667 +8%	28 894 +8%	33 077 +14%	31 874 -4%	27 499 -14%	22 079 -20%	20 467 -7%	21 034 +3%	18 839 -10%	19 959 +6%	16 078 -19%	14 857 -8%	13 349 -10%	13 430 +1%	20 561 +53%	18 552 -10%	14 690 -21%	15 968 +9%	17 617 +10%	18 696 +6%	12 762 -32%	18 616 +46%	17 954 -4%	17 859 -1%	16 132 -10%	15 566 -4%	23 935 +54%	31 271 +31%	41 951 +34%	37 676 -10%	34 918 -7%	41 688 +19%	36 438 -13%	74 165 +104%	105 782 +43%	101 035 -4%	48 567 -52%	43 225 -11%	15 724 -64%	(9 509) N/A	16 173 N/A	28 454 +76%	20 115 -29%	46 182 +130%	30 243 -35%	12 149 -60%	4 514 -63%	694 -85%	11 951 +1 622%	(1 311) N/A	3 683 N/A	(2 810) N/A	(26 630) -848%	2 706 N/A	(2 903) N/A	(28 937) -897%	(45 636) -58%
EPS (Diluted)	4 290.71 N/A	3 453 -20%	3 521.28 +2%	4 253.71 +21%	5 311.33 +25%	4 919.57 -7%	4 727.14 -4%	3 535 -25%	3 809.57 +8%	4 127.71 +8%	4 725.28 +14%	4 553.42 -4%	3 928.42 -14%	3 154.14 -20%	2 923.85 -7%	3 004.85 +3%	2 691.28 -10%	2 851.28 +6%	2 296.85 -19%	2 122.42 -8%	2 053.76 -3%	1 918.57 -7%	2 937.28 +53%	2 650.28 -10%	1 685.82 -36%	2 281.14 +35%	2 936.16 +29%	2 670.85 -9%	1 464.53 -45%	2 659.42 +82%	2 564.85 -4%	2 551.28 -1%	1 851.25 -27%	2 223.71 +20%	3 419.28 +54%	4 598.66 +34%	4 601.77 +0%	5 540.58 +20%	5 135.04 -7%	4 572.93 -11%	3 997.06 -13%	8 135.48 +104%	11 050.82 +36%	10 555.21 -4%	5 214.01 -51%	4 262.8 -18%	2 553.83 -40%	-1 166.9 N/A	1 676.47 N/A	2 806.07 +67%	1 983.67 -29%	4 554.43 +130%	2 982.51 -35%	1 198.12 -60%	445.2 -63%	68.45 -85%	1 178.57 +1 622%	-130.26 N/A	360.53 N/A	-237.12 N/A	-2 626.21 -1 008%	266.88 N/A	-286.32 N/A	-2 853.73 -897%	-4 500.59 -58%

Income Statement Balance Sheet Cash Flow Statement

Sadico Cantho Joint Stock Corp
VN:SDG

Income Statement

Earnings Waterfall
Sadico Cantho Joint Stock Corp

Income Statement
Sadico Cantho Joint Stock Corp

See Also

Company

Help

Tools

Stocks

Sadico Cantho Joint Stock Corp VN:SDG

Income Statement

Earnings Waterfall Sadico Cantho Joint Stock Corp

Income Statement Sadico Cantho Joint Stock Corp

See Also

Company

Help

Tools

Stocks

Sadico Cantho Joint Stock Corp
VN:SDG

Earnings Waterfall
Sadico Cantho Joint Stock Corp

Income Statement
Sadico Cantho Joint Stock Corp