T
Thuan Duc JSC
VN:TDP
Thuan Duc JSC
VN:TDP
Price:
29 300
VND
Market Closed
Market Cap:
₫3.2T
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
|
T
|
Thuan Duc JSC
VN:TDP
|
VN |
|
Nolato AB
STO:NOLA B
|
SE |
|
V
|
Vaswani Industries Ltd
NSE:VASWANI
|
IN |
|
Trinity Industries Inc
NYSE:TRN
|
US |
|
E
|
Empresas ICA SAB de CV
BMV:ICA
|
MX |
|
Subros Ltd
NSE:SUBROS
|
IN |
|
C
|
Carzo Holdings Bhd
KLSE:CARZO
|
MY |
|
Profit Cultural and Creative Group Co Ltd
SZSE:300640
|
CN |
|
CK Hutchison Holdings Ltd
OTC:CKHUF
|
HK |
|
Kimoto Co Ltd
TSE:7908
|
JP |
|
D
|
DTXS Silk Road Investment Holdings Co Ltd
HKEX:620
|
HK |
|
E
|
Elton International Trading Company SA
ATHEX:ELTON
|
GR |
|
Digital Value SpA
MIL:DGV
|
IT |
Income Statement
Earnings Waterfall
Thuan Duc JSC
Thuan Duc JSC
Income Statement
Thuan Duc JSC
Thuan Duc 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 |
109 188
|
119 190
|
131 215
|
138 411
|
163 667
|
176 366
|
192 703
|
209 077
|
209 079
|
201 017
|
195 722
|
187 673
|
180 304
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 440 109
N/A
|
2 733 591
+12%
|
2 710 506
-1%
|
2 965 490
+9%
|
3 247 696
+10%
|
3 388 931
+4%
|
3 479 735
+3%
|
3 686 588
+6%
|
3 819 708
+4%
|
4 015 818
+5%
|
5 428 437
+35%
|
5 458 896
+1%
|
4 379 118
-20%
|
5 439 641
+24%
|
5 432 322
0%
|
5 651 336
+4%
|
4 761 285
-16%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(2 130 557)
|
(2 407 583)
|
(2 365 721)
|
(2 593 162)
|
(2 878 554)
|
(3 028 870)
|
(3 137 400)
|
(3 357 976)
|
(3 467 285)
|
(3 654 322)
|
(4 949 337)
|
(4 966 905)
|
(3 981 793)
|
(4 955 438)
|
(4 967 256)
|
(5 183 578)
|
(4 371 714)
|
|
| Gross Profit |
309 552
N/A
|
326 008
+5%
|
344 784
+6%
|
372 328
+8%
|
369 142
-1%
|
360 060
-2%
|
342 335
-5%
|
328 611
-4%
|
352 424
+7%
|
361 496
+3%
|
479 100
+33%
|
491 991
+3%
|
397 325
-19%
|
484 204
+22%
|
465 066
-4%
|
467 758
+1%
|
389 572
-17%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(108 549)
|
(120 777)
|
(121 151)
|
(132 191)
|
(137 847)
|
(140 120)
|
(136 578)
|
(118 042)
|
(119 413)
|
(118 633)
|
(150 501)
|
(147 699)
|
(118 719)
|
(143 606)
|
(141 293)
|
(142 534)
|
(124 273)
|
|
| Selling, General & Administrative |
(92 431)
|
(113 253)
|
(115 033)
|
(152 157)
|
(117 845)
|
(127 145)
|
(122 899)
|
(96 837)
|
(91 336)
|
(102 095)
|
(132 979)
|
(131 998)
|
(98 297)
|
(131 878)
|
(129 522)
|
(134 515)
|
(114 882)
|
|
| Depreciation & Amortization |
(5 920)
|
(7 224)
|
(7 665)
|
(7 083)
|
(8 474)
|
(8 611)
|
(9 315)
|
(10 938)
|
(10 414)
|
(10 487)
|
(12 701)
|
(12 846)
|
(10 006)
|
(12 546)
|
(12 588)
|
(12 072)
|
(9 390)
|
|
| Other Operating Expenses |
(10 199)
|
(299)
|
1 546
|
27 049
|
(11 527)
|
(4 364)
|
(4 364)
|
(10 268)
|
(17 663)
|
(6 051)
|
(4 821)
|
(2 855)
|
(10 416)
|
818
|
817
|
4 052
|
0
|
|
| Operating Income |
201 003
N/A
|
205 231
+2%
|
223 633
+9%
|
240 138
+7%
|
231 295
-4%
|
219 940
-5%
|
205 757
-6%
|
210 569
+2%
|
233 011
+11%
|
242 863
+4%
|
328 599
+35%
|
344 292
+5%
|
278 606
-19%
|
340 598
+22%
|
323 773
-5%
|
325 224
+0%
|
265 299
-18%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(87 592)
|
(98 203)
|
(108 773)
|
(104 660)
|
(103 336)
|
(109 909)
|
(121 727)
|
(141 409)
|
(153 688)
|
(155 869)
|
(191 205)
|
(181 451)
|
(132 285)
|
(171 587)
|
(164 007)
|
(164 549)
|
(130 509)
|
|
| Non-Reccuring Items |
(881)
|
0
|
(1 846)
|
(4 511)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
255
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(2 044)
|
(907)
|
(1 630)
|
(420)
|
(4 578)
|
(2 160)
|
(6 468)
|
(9 009)
|
(8 802)
|
(9 070)
|
(5 105)
|
(5 398)
|
(17 653)
|
(18 533)
|
(17 253)
|
(16 537)
|
(1 506)
|
|
| Pre-Tax Income |
110 487
N/A
|
106 170
-4%
|
111 385
+5%
|
130 546
+17%
|
123 382
-5%
|
107 871
-13%
|
77 562
-28%
|
60 151
-22%
|
70 521
+17%
|
77 924
+10%
|
132 289
+70%
|
157 444
+19%
|
128 669
-18%
|
150 478
+17%
|
142 769
-5%
|
144 138
+1%
|
133 285
-8%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(23 668)
|
(21 965)
|
(26 075)
|
(30 878)
|
(29 637)
|
(31 180)
|
(25 592)
|
(24 114)
|
(28 177)
|
(28 265)
|
(40 287)
|
(44 645)
|
(34 751)
|
(41 260)
|
(39 524)
|
(37 430)
|
(34 406)
|
|
| Income from Continuing Operations |
86 819
|
84 205
|
85 309
|
99 668
|
93 745
|
76 692
|
51 970
|
36 037
|
42 344
|
49 660
|
92 002
|
112 798
|
93 918
|
109 218
|
103 245
|
106 708
|
98 878
|
|
| Net Income (Common) |
86 819
N/A
|
84 205
-3%
|
85 309
+1%
|
99 668
+17%
|
93 745
-6%
|
76 692
-18%
|
51 970
-32%
|
36 037
-31%
|
42 344
+18%
|
49 660
+17%
|
92 002
+85%
|
112 798
+23%
|
93 918
-17%
|
109 218
+16%
|
103 245
-5%
|
106 708
+3%
|
98 878
-7%
|
|
| EPS (Diluted) |
1 446.98
N/A
|
1 248.65
-14%
|
1 265.04
+1%
|
1 319.6
+4%
|
970.64
-26%
|
1 016.35
+5%
|
657.84
-35%
|
456.58
-31%
|
438.47
-4%
|
570.86
+30%
|
1 057.89
+85%
|
1 297.02
+23%
|
976.9
-25%
|
1 112.96
+14%
|
1 052.28
-5%
|
1 087.38
+3%
|
1 120.79
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
