Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Traphaco JSC banner
T

Traphaco JSC
VN:TRA

Watchlist Manager
Traphaco JSC
VN:TRA
Watchlist
Price: 71 300 VND -0.28%
Market Cap: ₫3T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+7%
5Y
+38%
10Y
+30%
Operating Income
+
3Y
-14%
5Y
+26%
10Y
+2%
Net Income
+
3Y
-11%
5Y
+35%
10Y
+45%

Earnings Waterfall
Traphaco JSC

Income Statement
Traphaco JSC

Rotate your device to view
Income Statement
Currency: VND
Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-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
3 750
4 243
3 502
3 712
4 620
5 493
7 245
8 519
9 849
11 909
14 490
16 930
21 743
27 608
25 183
34 657
21 194
27 120
24 129
20 612
15 232
10 293
6 250
3 914
3 021
2 376
1 894
1 438
1 223
1 155
1 118
898
945
1 475
2 145
2 583
4 019
5 987
8 562
12 204
14 988
16 838
18 049
17 764
16 659
15 251
13 341
11 443
9 678
7 971
6 511
5 433
4 274
2 997
1 907
1 088
1 127
1 169
2 501
3 940
4 313
5 006
4 058
3 881
0
0
0
Revenue
780 183
N/A
779 920
0%
738 392
-5%
744 336
+1%
747 041
+0%
779 993
+4%
794 718
+2%
822 293
+3%
859 762
+5%
858 383
0%
981 871
+14%
1 012 907
+3%
1 062 793
+5%
1 165 286
+10%
957 126
-18%
1 400 704
+46%
1 193 037
-15%
1 607 351
+35%
1 683 231
+5%
1 682 364
0%
1 537 026
-9%
1 552 742
+1%
1 539 015
-1%
1 650 722
+7%
1 821 288
+10%
1 891 041
+4%
1 955 725
+3%
1 974 002
+1%
2 004 695
+2%
2 029 520
+1%
2 034 951
+0%
1 998 334
-2%
1 906 058
-5%
1 838 707
-4%
1 806 912
-2%
1 870 442
+4%
1 833 899
-2%
1 809 548
-1%
1 825 079
+1%
1 798 350
-1%
3 064 618
+70%
3 061 560
0%
2 969 541
-3%
1 710 439
-42%
1 736 640
+2%
1 762 663
+1%
1 846 090
+5%
1 908 870
+3%
3 295 082
+73%
3 860 639
+17%
3 970 116
+3%
2 160 840
-46%
2 784 834
+29%
2 353 551
-15%
2 389 723
+2%
2 398 918
+0%
2 394 035
0%
2 320 994
-3%
2 292 623
-1%
2 299 235
+0%
2 227 617
-3%
2 330 603
+5%
2 318 464
-1%
2 347 221
+1%
2 354 630
+0%
2 439 713
+4%
2 551 717
+5%
Gross Profit
Cost of Revenue
(618 891)
(611 018)
(554 063)
(547 150)
(531 920)
(544 923)
(543 692)
(551 050)
(596 069)
(590 167)
(675 873)
(677 012)
(663 666)
(712 216)
(561 583)
(821 846)
(705 878)
(936 997)
(973 164)
(961 230)
(873 881)
(889 940)
(875 089)
(936 341)
(1 008 214)
(1 027 311)
(1 055 646)
(1 064 757)
(1 075 524)
(1 080 723)
(1 064 148)
(1 003 653)
(923 779)
(845 246)
(823 341)
(829 784)
(827 173)
(846 027)
(859 352)
(863 659)
(1 489 752)
(1 457 194)
(1 407 165)
(770 011)
(752 674)
(801 704)
(836 981)
(877 456)
(1 521 224)
(1 758 448)
(1 821 478)
(1 013 404)
(1 310 600)
(1 068 112)
(1 059 055)
(1 055 721)
(1 032 953)
(1 017 506)
(1 032 020)
(1 054 301)
(1 022 204)
(1 120 383)
(1 107 985)
(1 110 765)
(1 136 803)
(1 190 782)
(1 201 999)
Gross Profit
161 292
N/A
168 902
+5%
184 329
+9%
197 187
+7%
215 121
+9%
235 070
+9%
251 026
+7%
271 243
+8%
263 693
-3%
268 218
+2%
306 000
+14%
335 895
+10%
399 127
+19%
453 068
+14%
395 542
-13%
578 858
+46%
487 159
-16%
670 355
+38%
710 068
+6%
721 134
+2%
663 147
-8%
662 803
0%
663 927
+0%
714 381
+8%
813 075
+14%
863 730
+6%
900 078
+4%
909 245
+1%
929 169
+2%
948 795
+2%
970 803
+2%
994 681
+2%
982 279
-1%
993 462
+1%
983 571
-1%
1 040 658
+6%
1 006 726
-3%
963 522
-4%
965 727
+0%
934 691
-3%
1 574 867
+68%
1 604 365
+2%
1 562 376
-3%
940 428
-40%
983 965
+5%
960 959
-2%
1 009 109
+5%
1 031 414
+2%
1 773 859
+72%
2 102 191
+19%
2 148 638
+2%
1 147 436
-47%
1 474 234
+28%
1 285 439
-13%
1 330 668
+4%
1 343 197
+1%
1 361 082
+1%
1 303 489
-4%
1 260 603
-3%
1 244 934
-1%
1 205 413
-3%
1 210 220
+0%
1 210 478
+0%
1 236 456
+2%
1 217 827
-2%
1 248 932
+3%
1 349 718
+8%
Operating Income
Operating Expenses
(103 278)
(109 511)
(118 003)
(124 652)
(138 472)
(152 961)
(159 832)
(174 393)
(165 137)
(161 692)
(186 509)
(201 082)
(254 535)
(297 416)
(268 882)
(376 532)
(320 567)
(434 275)
(463 138)
(476 499)
(446 315)
(455 557)
(455 819)
(500 623)
(517 592)
(553 071)
(575 950)
(660 727)
(622 552)
(645 232)
(657 582)
(720 061)
(691 477)
(686 739)
(689 975)
(716 900)
(690 855)
(708 159)
(732 084)
(708 131)
(1 207 730)
(1 226 203)
(1 191 117)
(712 630)
(758 753)
(714 926)
(745 576)
(761 744)
(1 310 096)
(1 541 914)
(1 565 022)
(820 590)
(1 040 259)
(904 899)
(944 877)
(992 397)
(1 022 911)
(977 481)
(954 138)
(911 618)
(897 861)
(904 429)
(927 774)
(929 650)
(923 059)
(960 080)
(1 018 066)
Selling, General & Administrative
(103 278)
(109 510)
(118 003)
(124 653)
(138 472)
(150 787)
(157 657)
(172 219)
(165 137)
(165 551)
(190 782)
(205 354)
(254 534)
(296 616)
(267 668)
(376 593)
(321 043)
(434 751)
(463 605)
(477 951)
(446 719)
(455 961)
(456 231)
(459 967)
(517 685)
(552 900)
(575 779)
(591 399)
(599 305)
(604 429)
(616 780)
(635 593)
(655 405)
(668 607)
(671 973)
(705 746)
(691 608)
(708 477)
(732 272)
(681 538)
(1 181 343)
(1 199 867)
(1 164 782)
(681 935)
(758 712)
(714 885)
(745 535)
(730 199)
(1 270 756)
(1 491 541)
(1 509 845)
(791 018)
(1 009 570)
(877 115)
(914 021)
(959 479)
(989 254)
(941 342)
(916 786)
(874 142)
(861 353)
(870 792)
(895 021)
(897 260)
(890 025)
(926 451)
(983 961)
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
(10 664)
0
0
0
(11 852)
0
0
0
(26 443)
0
0
0
(30 655)
0
0
0
(32 143)
(40 019)
(51 252)
(56 102)
(29 837)
(31 610)
(28 505)
(31 881)
(33 139)
(33 840)
(36 321)
(37 256)
(37 419)
(36 502)
(33 631)
(32 866)
(32 741)
(33 345)
(34 259)
(34 377)
Other Operating Expenses
0
0
0
0
0
(2 174)
(2 175)
(2 174)
0
3 858
4 272
4 272
0
(800)
(1 214)
61
477
477
467
1 451
404
404
412
(40 657)
93
(171)
(171)
(69 328)
(23 246)
(40 801)
(40 802)
(73 805)
(36 071)
(18 131)
(18 000)
698
755
318
188
(150)
(26 386)
(26 335)
(26 335)
(41)
(41)
(41)
(41)
598
679
879
925
265
920
720
1 025
221
183
183
(96)
(57)
(6)
(6)
113
351
311
629
272
Operating Income
58 014
N/A
59 391
+2%
66 325
+12%
72 534
+9%
76 649
+6%
82 109
+7%
91 195
+11%
96 850
+6%
98 556
+2%
106 525
+8%
119 490
+12%
134 813
+13%
144 593
+7%
155 653
+8%
126 661
-19%
202 325
+60%
166 594
-18%
236 081
+42%
246 931
+5%
244 635
-1%
216 830
-11%
207 245
-4%
208 108
+0%
213 757
+3%
295 484
+38%
310 660
+5%
324 129
+4%
248 518
-23%
306 618
+23%
303 565
-1%
313 221
+3%
274 620
-12%
290 801
+6%
306 721
+5%
293 596
-4%
323 758
+10%
315 872
-2%
255 364
-19%
233 644
-9%
226 560
-3%
367 138
+62%
378 164
+3%
371 259
-2%
227 798
-39%
225 212
-1%
246 033
+9%
263 533
+7%
269 670
+2%
463 763
+72%
560 277
+21%
583 616
+4%
326 846
-44%
433 975
+33%
380 540
-12%
385 791
+1%
350 800
-9%
338 171
-4%
326 008
-4%
306 465
-6%
333 316
+9%
307 552
-8%
305 791
-1%
282 705
-8%
306 806
+9%
294 768
-4%
288 851
-2%
331 653
+15%
Pre-Tax Income
Interest Income Expense
1 156
1 124
1 401
636
(2 156)
(2 450)
(5 617)
(7 147)
(7 327)
(13 306)
(16 696)
(17 052)
(19 410)
(23 703)
(22 829)
(33 338)
(21 348)
(28 092)
(23 095)
(17 203)
(9 938)
(3 652)
(5 275)
1 459
(54 983)
(75 282)
(89 915)
1 777
(49 724)
(26 212)
(24 691)
6 611
(9 749)
(13 123)
3 413
(96)
(1 963)
(3 322)
(5 921)
(9 722)
(18 940)
(19 983)
(20 601)
(12 990)
(12 107)
(10 320)
(7 157)
(5 009)
(7 582)
(5 583)
(4 625)
4 859
7 187
10 334
13 904
15 838
14 672
21 477
25 339
26 140
31 047
23 626
20 126
17 078
14 414
14 233
14 116
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
(264)
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
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91
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
0
Total Other Income
(374)
(476)
(576)
(913)
(4 936)
(4 937)
(4 963)
(4 192)
191
334
561
369
(942)
(1 529)
(1 674)
4 877
5 395
8 387
8 854
3 477
632
(1 591)
(1 571)
(4 056)
(458)
(873)
(361)
4 333
4 452
4 258
3 732
1 948
1 522
(1 020)
(941)
(1 014)
(846)
1 543
1 226
(628)
(441)
(169)
(1 000)
31
412
493
1 884
1 988
2 995
2 876
2 694
(996)
1 955
(636)
(400)
1 819
3 312
3 097
9 380
1 212
(2 167)
(464)
(7 503)
757
(30)
6 366
4 027
Pre-Tax Income
58 796
N/A
60 038
+2%
67 150
+12%
72 257
+8%
69 557
-4%
74 723
+7%
80 615
+8%
85 511
+6%
91 421
+7%
93 552
+2%
103 355
+10%
118 130
+14%
124 240
+5%
130 420
+5%
102 157
-22%
173 864
+70%
150 641
-13%
216 376
+44%
232 690
+8%
230 909
-1%
207 525
-10%
202 004
-3%
201 263
0%
211 161
+5%
239 870
+14%
234 505
-2%
233 853
0%
254 628
+9%
261 347
+3%
281 611
+8%
292 262
+4%
283 179
-3%
282 575
0%
292 579
+4%
296 068
+1%
322 649
+9%
313 063
-3%
253 584
-19%
228 947
-10%
216 210
-6%
347 755
+61%
358 011
+3%
349 657
-2%
214 839
-39%
213 517
-1%
236 206
+11%
258 260
+9%
266 649
+3%
459 176
+72%
557 569
+21%
581 685
+4%
330 710
-43%
443 116
+34%
390 238
-12%
399 295
+2%
368 456
-8%
356 155
-3%
350 582
-2%
341 183
-3%
360 668
+6%
336 432
-7%
328 954
-2%
295 327
-10%
324 641
+10%
309 151
-5%
309 449
+0%
349 796
+13%
Net Income
Tax Provision
(12 757)
(12 634)
(17 284)
(19 800)
(18 510)
(19 728)
(23 222)
(24 402)
(25 173)
(25 651)
(26 616)
(33 406)
(33 541)
(33 796)
(21 225)
(45 714)
(36 028)
(52 864)
(57 311)
(59 716)
(53 841)
(51 029)
(48 344)
(47 796)
(52 115)
(50 046)
(49 902)
(50 960)
(52 410)
(54 275)
(56 406)
(54 953)
(55 032)
(59 045)
(59 842)
(62 231)
(62 041)
(49 026)
(43 511)
(41 437)
(64 935)
(68 409)
(66 946)
(44 247)
(47 083)
(48 351)
(54 171)
(49 901)
(86 946)
(109 400)
(113 677)
(66 243)
(90 044)
(76 587)
(79 736)
(74 940)
(71 813)
(73 032)
(70 222)
(75 399)
(70 596)
(69 549)
(62 538)
(67 283)
(64 059)
(61 901)
(67 656)
Income from Continuing Operations
46 038
47 405
49 866
52 456
51 047
54 994
57 392
61 109
66 248
67 900
76 738
84 723
90 699
96 624
80 932
128 151
114 612
163 512
175 379
171 193
153 685
150 975
152 919
163 365
187 754
184 458
183 949
203 667
208 936
227 335
235 857
228 226
227 544
233 535
236 226
260 417
251 022
204 559
185 437
174 773
282 821
289 602
282 711
170 592
166 434
187 856
204 089
216 748
372 230
448 169
468 008
264 467
353 072
313 651
319 559
293 515
284 342
277 551
270 961
285 269
265 836
259 405
232 789
257 358
245 092
247 549
282 140
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
(2 011)
(5 832)
(5 712)
(11 797)
(11 220)
(17 727)
(22 460)
(21 771)
(19 147)
(17 827)
(20 249)
(17 546)
(21 345)
(22 136)
(18 899)
(22 701)
(17 480)
(22 114)
(23 353)
(17 630)
(25 602)
(14 539)
(14 219)
(19 314)
(13 762)
(16 552)
(18 875)
(18 496)
(33 093)
(33 147)
(29 629)
(17 165)
(14 993)
(18 997)
(18 161)
(20 961)
(34 298)
(38 093)
(41 640)
(22 876)
(28 055)
(28 146)
(27 024)
(24 371)
(25 718)
(21 802)
(22 409)
(22 021)
(21 539)
(19 998)
(19 777)
(18 341)
(18 312)
(19 081)
(23 878)
Net Income (Common)
46 038
N/A
47 405
+3%
49 866
+5%
52 456
+5%
51 047
-3%
54 994
+8%
57 392
+4%
61 109
+6%
66 248
+8%
67 900
+2%
76 738
+13%
84 723
+10%
88 688
+5%
90 793
+2%
75 221
-17%
116 354
+55%
103 391
-11%
145 783
+41%
152 918
+5%
149 422
-2%
134 538
-10%
127 632
-5%
127 153
0%
145 818
+15%
160 891
+10%
155 838
-3%
154 615
-1%
163 147
+6%
174 274
+7%
184 969
+6%
196 202
+6%
189 062
-4%
170 855
-10%
197 462
+16%
200 474
+2%
217 140
+8%
213 296
-2%
158 749
-26%
137 304
-14%
137 713
+0%
225 869
+64%
231 424
+2%
224 898
-3%
135 521
-40%
133 536
-1%
149 462
+12%
165 024
+10%
172 611
+5%
302 140
+75%
370 305
+23%
391 255
+6%
214 588
-45%
289 126
+35%
253 281
-12%
252 573
0%
235 185
-7%
226 388
-4%
224 097
-1%
217 023
-3%
229 440
+6%
212 088
-8%
208 094
-2%
184 846
-11%
206 831
+12%
196 575
-5%
197 669
+1%
223 574
+13%
EPS (Diluted)
648.42
N/A
667.67
+3%
692.58
+4%
728.55
+5%
880.12
+21%
763.8
-13%
797.11
+4%
985.62
+24%
1 019.2
+3%
930.13
-9%
1 051.2
+13%
1 160.58
+10%
1 214.9
+5%
1 243.73
+2%
1 030.42
-17%
1 593.89
+55%
1 416.31
-11%
1 943.77
+37%
2 094.76
+8%
3 735.55
+78%
3 363.45
-10%
3 112.97
-7%
3 101.29
0%
3 556.53
+15%
3 924.17
+10%
3 800.92
-3%
3 771.09
-1%
3 935.89
+4%
4 250.58
+8%
3 189.12
-25%
4 785.41
+50%
3 800.94
-21%
4 167.19
+10%
4 816.14
+16%
4 662.18
-3%
5 238.53
+12%
5 202.34
-1%
3 779.73
-27%
3 348.87
-11%
3 322.34
-1%
5 449.12
+64%
5 583.14
+2%
5 425.69
-3%
3 269.47
-40%
3 221.56
-1%
3 605.78
+12%
3 981.23
+10%
4 164.27
+5%
7 289.18
+75%
8 933.65
+23%
9 439.09
+6%
5 176.95
-45%
6 975.2
+35%
6 110.44
-12%
6 093.35
0%
5 673.86
-7%
5 461.64
-4%
5 406.37
-1%
5 235.71
-3%
5 535.26
+6%
5 116.66
-8%
5 020.29
-2%
4 459.43
-11%
4 989.83
+12%
4 742.4
-5%
4 768.79
+1%
5 393.75
+13%

See Also

Summary
TRA intrinsic value, competitors valuation, and company profile.
DCF Valuation
TRA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TRA stock valuation using valuation multiples.
Wall Street Estimates
TRA 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
TRA 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 316,800+ 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

© 2026 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.