HOSE USD
Vinhomes Joint Stock Company (VHM.VN)
62,000.00
+1,100.00
+(1.81%)
At close: May 7 at 2:45:15 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
109,809,902,000
102,323,186,000
103,556,722,000
62,392,603,000
84,985,606,000
Cost of Revenue
73,459,124,000
69,355,949,000
67,850,123,000
31,696,276,000
36,526,042,000
Gross Profit
36,350,780,000
32,967,237,000
35,706,599,000
30,696,327,000
48,459,564,000
Operating Expense
9,577,500,000
8,384,468,000
7,755,727,000
4,459,041,000
3,921,790,000
Operating Income
26,773,280,000
24,582,769,000
27,950,872,000
26,237,286,000
44,537,774,000
Net Non Operating Interest Income Expense
-6,370,158,000
-4,160,066,000
2,773,194,000
61,236,000
-3,327,082,000
Pretax Income
43,271,087,000
40,847,949,000
43,310,285,000
38,642,699,000
48,182,977,000
Tax Provision
6,450,606,000
5,775,263,000
9,777,409,000
9,481,109,000
9,234,499,000
Net Income Common Stockholders
33,605,515,000
31,801,258,000
33,371,406,000
28,830,869,000
38,824,562,000
Average Dilution Earnings
--
0
0
--
--
Diluted NI Available to Com Stockholders
33,605,515,000
31,801,258,000
33,371,406,000
28,830,869,000
38,824,562,000
Basic EPS
7.80k
--
7.66k
6.62k
9.02k
Diluted EPS
7.80k
--
7.66k
6.62k
9.02k
Basic Average Shares
4,266,313.69
--
4,354,367.49
4,354,367.49
4,306,713.06
Diluted Average Shares
4,266,313.69
--
4,354,367.49
4,354,367.49
4,306,713.06
Total Operating Income as Reported
43,327,417,000
40,942,908,000
44,045,413,000
37,973,052,000
47,664,942,000
Rent Expense Supplemental
605,040,000
604,295,000
487,538,000
727,158,000
652,331,000
Total Expenses
83,036,624,000
77,740,417,000
75,605,850,000
36,155,317,000
40,447,832,000
Net Income from Continuing & Discontinued Operation
33,605,515,000
31,801,258,000
33,371,406,000
28,830,869,000
38,824,562,000
Normalized Income
33,255,364,170.45
31,447,942,834.71
33,562,219,274.26
30,239,597,654.15
38,846,012,248.13
Interest Income
6,959,926,000
6,658,374,000
6,409,273,000
2,820,346,000
1,477,255,000
Interest Expense
11,343,724,000
8,768,284,000
4,308,598,000
2,075,514,000
2,348,161,000
Net Interest Income
-6,370,158,000
-4,160,066,000
2,773,194,000
61,236,000
-3,327,082,000
EBIT
54,614,811,000
49,616,233,000
47,618,883,000
40,718,213,000
50,531,138,000
EBITDA
56,483,142,000
51,416,711,000
49,055,176,000
41,934,761,000
51,618,830,000
Reconciled Cost of Revenue
73,459,124,000
69,355,949,000
67,850,123,000
31,696,276,000
36,526,042,000
Reconciled Depreciation
1,868,331,000
1,800,478,000
1,436,293,000
1,216,548,000
1,087,692,000
Net Income from Continuing Operation Net Minority Interest
33,605,515,000
31,801,258,000
33,371,406,000
28,830,869,000
38,824,562,000
Total Unusual Items Excluding Goodwill
411,494,000
411,494,000
-246,450,000
-1,866,739,000
-26,536,000
Total Unusual Items
411,494,000
411,494,000
-246,450,000
-1,866,739,000
-26,536,000
Normalized EBITDA
56,071,648,000
51,005,217,000
49,301,626,000
43,801,500,000
51,645,366,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
61,343,170.45
58,178,834.71
-55,636,725.74
-458,010,345.85
-5,085,751.87
12/31/2021 - 7/17/2023
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.
Upgrade