HOSE USD
Masan Group Corporation (MSN.VN)
62,800.00
+500.00
+(0.80%)
At close: 2:45:11 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
83,219,360,000
83,177,720,000
78,251,619,000
76,189,225,000
88,628,767,000
Cost of Revenue
57,624,217,000
58,521,982,000
56,130,507,000
55,154,201,000
66,493,966,000
Gross Profit
25,595,143,000
24,655,738,000
22,121,112,000
21,035,024,000
22,134,801,000
Operating Expense
18,391,482,000
18,383,704,000
17,826,105,000
16,278,002,000
15,470,809,000
Operating Income
7,203,661,000
6,272,034,000
4,295,007,000
4,757,022,000
6,663,992,000
Net Non Operating Interest Income Expense
-5,235,618,000
-5,300,306,000
-5,921,264,000
-4,141,143,000
-4,814,262,000
Pretax Income
6,613,509,000
6,024,803,000
2,562,974,000
5,147,150,000
11,488,784,000
Tax Provision
1,836,936,000
1,752,419,000
693,047,000
392,766,000
1,387,403,000
Net Income Common Stockholders
2,288,203,000
1,999,059,000
418,695,000
3,566,996,000
8,562,882,000
Diluted NI Available to Com Stockholders
2,288,203,000
1,999,059,000
418,695,000
3,566,996,000
8,562,882,000
Basic EPS
1.53k
--
294.00
2.51k
6.06k
Diluted EPS
1.53k
--
294.00
2.51k
6.06k
Basic Average Shares
1,507,161.14
--
1,425,987.14
1,420,425.76
1,413,621.27
Diluted Average Shares
1,507,161.14
--
1,425,987.14
1,420,425.76
1,413,621.27
Total Operating Income as Reported
7,653,288,000
6,760,549,000
2,350,429,000
5,222,742,000
11,273,182,000
Rent Expense Supplemental
--
250,904,000
173,914,000
190,052,000
224,143,000
Total Expenses
76,015,699,000
76,905,686,000
73,956,612,000
71,432,203,000
81,964,775,000
Net Income from Continuing & Discontinued Operation
2,288,203,000
1,999,059,000
418,695,000
3,566,996,000
8,562,882,000
Normalized Income
1,785,311,836.23
1,462,627,871.38
259,688,306.82
3,092,468,778
3,830,655,408
Interest Income
1,867,980,000
1,879,095,000
1,733,905,000
878,418,000
629,639,000
Interest Expense
6,175,430,000
6,404,706,000
6,946,060,000
4,847,702,000
4,669,426,000
Net Interest Income
-5,235,618,000
-5,300,306,000
-5,921,264,000
-4,141,143,000
-4,814,262,000
EBIT
12,788,939,000
12,429,509,000
9,509,034,000
9,994,852,000
16,158,210,000
EBITDA
16,758,034,000
16,562,464,000
13,632,697,000
14,401,375,000
20,789,889,000
Reconciled Cost of Revenue
57,624,217,000
58,521,982,000
56,130,507,000
55,154,201,000
66,493,966,000
Reconciled Depreciation
3,969,095,000
4,132,955,000
4,123,663,000
4,406,523,000
4,631,679,000
Net Income from Continuing Operation Net Minority Interest
2,288,203,000
1,999,059,000
418,695,000
3,566,996,000
8,562,882,000
Total Unusual Items Excluding Goodwill
696,289,000
756,461,000
217,939,000
514,114,000
5,383,648,000
Total Unusual Items
696,289,000
756,461,000
217,939,000
514,114,000
5,383,648,000
Normalized EBITDA
16,061,745,000
15,806,003,000
13,414,758,000
13,887,261,000
15,406,241,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
193,397,836.23
220,029,871.38
58,932,306.82
39,586,778
651,421,408
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