S

Sadico Cantho Joint Stock Corp
VN:SDG

Watchlist Manager
Sadico Cantho Joint Stock Corp
VN:SDG
Watchlist
Price: 14 500 VND 9.85% Market Closed
Market Cap: 94.3B VND
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-11%
5Y
-58%
10Y
+286%
Operating Income
+
3Y
-91%
5Y
-98%
10Y
-75%
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Sadico Cantho Joint Stock Corp

Revenue
1.2T VND
Cost of Revenue
-1.1T VND
Gross Profit
77.4B VND
Operating Expenses
-72.2B VND
Operating Income
5.2B VND
Other Expenses
-8.1B VND
Net Income
-2.9B VND

Income Statement
Sadico Cantho Joint Stock Corp

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
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
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%
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)
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%
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)
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)
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)
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
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%
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)
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
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
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
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
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)
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)
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
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
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

See Also

Summary
SDG intrinsic value, competitors valuation, and company profile.
DCF Valuation
SDG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SDG stock valuation using valuation multiples.
Wall Street Estimates
SDG 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
SDG 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 302,600+ 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.