T
Thu Duc Water Supply JSC
VN:TDW
Thu Duc Water Supply JSC
VN:TDW
Price:
55 600
VND
Market Closed
Market Cap:
₫472.6B
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
|
Thu Duc Water Supply JSC
VN:TDW
|
VN |
|
Gear4music Holdings PLC
LSE:G4M
|
UK |
|
H
|
Hub.Tech SA
WSE:HUB
|
PL |
|
Renewi PLC
LSE:RWI
|
UK |
|
S
|
Seacoast Shipping Services Ltd
BSE:542753
|
IN |
|
H
|
High Tide Resources Corp
CNSX:HTRC
|
CA |
|
M
|
Mehai Technology Ltd
BSE:540730
|
IN |
|
A
|
Agillic A/S
CSE:AGILC
|
DK |
|
Zahrat Al Waha for Trading Company CJSC
SAU:3007
|
SA |
|
A
|
Arthur J. Gallagher & Co.
SWB:GAH
|
US |
|
E
|
Eastcompeace Technology Co Ltd
SZSE:002017
|
CN |
|
Tata Power Company Ltd
BSE:500400
|
IN |
|
M
|
Myanmar Strategic Holdings Ltd
LSE:SHWE
|
SG |
|
F
|
Focuslight Technologies Inc
SSE:688167
|
CN |
|
E
|
Endurance Technologies Ltd
BSE:540153
|
IN |
|
A
|
Aspen Pharmacare Holdings Ltd
JSE:APN
|
ZA |
|
Aeon Delight Co Ltd
TSE:9787
|
JP |
|
Par Pacific Holdings Inc
NYSE:PARR
|
US |
|
Cranswick PLC
LSE:CWK
|
UK |
|
S
|
San Miguel Corp
OTC:SMGBF
|
PH |
|
A
|
Ace Pillar Co Ltd
TWSE:8374
|
TW |
|
Gokul Refoils and Solvent Ltd
NSE:GOKUL
|
IN |
|
T
|
Techno Smart Corp
TSE:6246
|
JP |
|
Span Divergent Ltd
BSE:524727
|
IN |
Income Statement
Earnings Waterfall
Thu Duc Water Supply JSC
Thu Duc Water Supply JSC
Income Statement
Thu Duc Water Supply JSC
Thu Duc Water Supply JSC
Currency: VND
| 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 |
4 098
|
3 867
|
3 692
|
3 585
|
3 554
|
3 491
|
3 353
|
3 113
|
2 702
|
2 298
|
1 924
|
1 630
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 049 186
N/A
|
1 072 776
+2%
|
1 121 811
+5%
|
1 184 011
+6%
|
1 252 115
+6%
|
1 275 895
+2%
|
1 295 651
+2%
|
1 282 560
-1%
|
1 263 932
-1%
|
1 278 331
+1%
|
1 284 849
+1%
|
1 318 130
+3%
|
1 313 706
0%
|
1 319 373
+0%
|
1 331 063
+1%
|
1 342 757
+1%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(717 161)
|
(735 904)
|
(756 907)
|
(798 042)
|
(848 461)
|
(820 411)
|
(825 318)
|
(825 408)
|
(790 486)
|
(830 051)
|
(837 351)
|
(857 064)
|
(853 653)
|
(857 450)
|
(864 038)
|
(870 773)
|
|
| Gross Profit |
332 024
N/A
|
336 872
+1%
|
364 904
+8%
|
385 970
+6%
|
403 654
+5%
|
455 484
+13%
|
470 333
+3%
|
457 152
-3%
|
473 446
+4%
|
448 280
-5%
|
447 499
0%
|
461 066
+3%
|
460 053
0%
|
461 923
+0%
|
467 025
+1%
|
471 984
+1%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(297 292)
|
(293 553)
|
(318 759)
|
(332 086)
|
(337 077)
|
(385 163)
|
(405 446)
|
(394 700)
|
(411 797)
|
(387 549)
|
(386 385)
|
(401 270)
|
(390 989)
|
(392 111)
|
(390 132)
|
(400 148)
|
|
| Selling, General & Administrative |
(244 058)
|
(241 308)
|
(267 779)
|
(280 963)
|
(286 959)
|
(334 379)
|
(352 814)
|
(338 123)
|
(350 611)
|
(322 059)
|
(317 382)
|
(330 012)
|
(328 083)
|
(324 352)
|
(317 179)
|
(308 875)
|
|
| Depreciation & Amortization |
(52 260)
|
(51 423)
|
(50 440)
|
(51 122)
|
(50 118)
|
(50 784)
|
(52 633)
|
(56 578)
|
(61 186)
|
(65 490)
|
(69 004)
|
(71 258)
|
(75 305)
|
(80 158)
|
(85 353)
|
(91 273)
|
|
| Other Operating Expenses |
(974)
|
(822)
|
(541)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 400
|
12 400
|
12 400
|
0
|
|
| Operating Income |
34 732
N/A
|
43 319
+25%
|
46 145
+7%
|
53 884
+17%
|
66 577
+24%
|
70 321
+6%
|
64 886
-8%
|
62 452
-4%
|
61 649
-1%
|
60 731
-1%
|
61 113
+1%
|
59 796
-2%
|
69 064
+15%
|
69 812
+1%
|
76 892
+10%
|
71 836
-7%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(1 890)
|
(1 623)
|
(851)
|
21
|
(27)
|
(237)
|
(232)
|
(1 008)
|
(1 346)
|
(1 427)
|
(1 481)
|
(1 491)
|
(1 766)
|
(1 981)
|
(3 050)
|
(4 589)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
381
|
0
|
0
|
0
|
3 425
|
0
|
0
|
0
|
12 400
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
368
|
368
|
0
|
2 235
|
0
|
0
|
0
|
2 325
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
10 448
|
|
| Total Other Income |
2 700
|
(2 585)
|
(2 747)
|
4 526
|
2 894
|
8 796
|
11 733
|
893
|
6 465
|
6 237
|
9 767
|
(308)
|
(303)
|
(1 919)
|
(7 619)
|
(1 904)
|
|
| Pre-Tax Income |
35 910
N/A
|
39 479
+10%
|
42 547
+8%
|
61 046
+43%
|
69 444
+14%
|
78 881
+14%
|
76 388
-3%
|
68 086
-11%
|
66 769
-2%
|
65 541
-2%
|
69 400
+6%
|
70 299
+1%
|
66 996
-5%
|
65 912
-2%
|
66 224
+0%
|
75 790
+14%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(7 266)
|
(8 150)
|
(9 879)
|
(13 527)
|
(15 167)
|
(17 328)
|
(15 903)
|
(15 230)
|
(13 933)
|
(13 366)
|
(14 071)
|
(14 216)
|
(13 532)
|
(13 361)
|
(13 446)
|
(15 394)
|
|
| Income from Continuing Operations |
28 644
|
31 330
|
32 668
|
47 520
|
54 277
|
61 552
|
60 484
|
52 857
|
52 836
|
52 176
|
55 330
|
56 083
|
53 464
|
52 551
|
52 778
|
60 396
|
|
| Net Income (Common) |
28 644
N/A
|
31 330
+9%
|
32 668
+4%
|
32 140
-2%
|
54 277
+69%
|
61 552
+13%
|
60 484
-2%
|
35 906
-41%
|
52 836
+47%
|
52 176
-1%
|
55 330
+6%
|
56 083
+1%
|
53 464
-5%
|
52 551
-2%
|
52 778
+0%
|
60 396
+14%
|
|
| EPS (Diluted) |
3 369.9
N/A
|
3 685.86
+9%
|
3 843.29
+4%
|
3 781.23
-2%
|
6 385.54
+69%
|
7 241.45
+13%
|
7 114.84
-2%
|
4 224.24
-41%
|
6 215.96
+47%
|
6 138.3
-1%
|
6 508.4
+6%
|
6 598
+1%
|
6 291.81
-5%
|
6 180.56
-2%
|
6 209.13
+0%
|
7 105.45
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
