HOSE USD
Ha Do Group Joint Stock Company (HDG.VN)
26,650.00
+450.00
+(1.72%)
At close: 2:45:07 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,219,185,816.66
2,717,613,176.86
2,889,383,967.58
3,581,190,677.66
3,777,436,143.45
Cost of Revenue
914,779,335.30
1,126,925,620.30
1,166,354,221.15
1,368,819,823.99
1,457,342,438.24
Gross Profit
1,304,406,481.36
1,590,687,556.55
1,723,029,746.42
2,212,370,853.67
2,320,093,705.21
Operating Expense
671,554,677.53
649,164,383.14
172,832,007.83
163,751,737.88
340,420,448.96
Operating Income
632,851,803.83
941,523,173.41
1,550,197,738.60
2,048,619,115.79
1,979,673,256.24
Net Non Operating Interest Income Expense
-336,148,799.08
-325,750,422.21
-495,526,868.39
-455,646,213.31
-323,094,329.89
Pretax Income
482,975,933.29
572,855,047.11
963,389,015.90
1,604,421,495.05
1,643,031,279.25
Tax Provision
93,106,116.39
125,583,993.11
97,097,653.95
242,518,093.25
299,358,220.37
Net Income Common Stockholders
282,028,707.18
348,309,879.49
665,078,031.09
1,095,618,039.14
1,096,497,637.72
Diluted NI Available to Com Stockholders
282,028,707.18
348,309,879.49
665,078,031.09
1,095,618,039.14
1,096,497,637.72
Basic EPS
885.93
--
2.07k
3.28k
3.48k
Diluted EPS
885.93
--
2.07k
3.28k
3.30k
Basic Average Shares
336,331.53
--
321,588.67
334,275.14
315,487.95
Diluted Average Shares
336,331.53
--
321,588.67
334,275.14
334,287.73
Total Operating Income as Reported
761,038,934.52
830,895,000.86
961,338,815.96
1,614,646,280.59
1,650,870,284.80
Rent Expense Supplemental
171,760,074.62
170,251,597.37
180,518,310.19
171,863,835.72
--
Total Expenses
1,586,334,012.83
1,776,090,003.45
1,339,186,228.98
1,532,571,561.87
1,797,762,887.20
Net Income from Continuing & Discontinued Operation
282,028,707.18
348,309,879.49
665,078,031.09
1,095,618,039.14
1,096,497,637.72
Normalized Income
270,364,607.87
337,027,956.42
693,080,848.93
1,085,557,499.50
1,101,166,172.01
Interest Income
39,960,864.10
43,416,326.66
22,059,709.84
71,439,091.06
27,641,659.99
Interest Expense
323,879,454.85
342,746,802.89
486,557,619.79
510,868,474.34
386,784,756.82
Net Interest Income
-336,148,799.08
-325,750,422.21
-495,526,868.39
-455,646,213.31
-323,094,329.89
EBIT
806,855,388.15
915,601,850.01
1,449,946,635.69
2,115,289,969.39
2,029,816,036.08
EBITDA
1,337,919,529.75
1,440,705,862.78
1,969,802,713.61
2,643,722,987.12
2,345,593,041.53
Reconciled Cost of Revenue
914,779,335.30
1,126,925,620.30
1,166,354,221.15
1,368,819,823.99
1,457,342,438.24
Reconciled Depreciation
531,064,141.60
525,104,012.77
519,856,077.93
528,433,017.73
315,777,005.45
Net Income from Continuing Operation Net Minority Interest
282,028,707.18
348,309,879.49
665,078,031.09
1,095,618,039.14
1,096,497,637.72
Total Unusual Items Excluding Goodwill
14,449,641.93
14,449,641.93
-31,141,493.85
11,852,049.14
-5,708,641.56
Total Unusual Items
14,449,641.93
14,449,641.93
-31,141,493.85
11,852,049.14
-5,708,641.56
Normalized EBITDA
1,323,469,887.82
1,426,256,220.85
2,000,944,207.46
2,631,870,937.98
2,351,301,683.08
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
2,785,542.61
3,167,718.85
-3,138,676.01
1,791,509.51
-1,040,107.27
12/31/2021 - 2/3/2010
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
UpgradeRelated Tickers
KOS.VN KOSY Joint Stock Company
38,750.00
+0.13%
KHG.VN Khai Hoan Land Group Joint Stock Company
5,800.00
+6.81%
HPX.VN Hai Phat Investment Joint Stock Company
4,460.00
+6.44%
LHG.VN Long Hau Corporation
31,000.00
+0.65%
HDC.VN Ba Ria - Vung Tau House Development Joint Stock Company
25,800.00
+1.78%
FIR.VN First Real Joint Stock Company
9,490.00
+1.39%
KDH.VN Khang Dien House Trading and Investment Joint Stock Company
30,600.00
+4.08%
PDR.VN Phat Dat Real Estate Development Corporation
18,250.00
+6.73%
FPT-R.BK Frasers Property (Thailand) Public Company Limited
6.90
-3.50%
0075.HK Y.T. REALTY
0.140
0.00%