HOSE USD
Vietnam Dairy Products Joint Stock Company (VNM.VN)
56,800.00
+600.00
+(1.07%)
At close: 2:45:19 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
60,604,703,544.24
61,782,609,528.45
60,368,915,511.51
59,956,247,197.42
60,919,164,846.15
Cost of Revenue
35,715,566,225.81
36,192,433,205.32
35,824,183,896.10
36,059,015,690.71
34,640,863,353.84
Gross Profit
24,889,137,318.44
25,590,176,323.12
24,544,731,615.41
23,897,231,506.71
26,278,301,492.31
Operating Expense
15,034,166,336.33
14,923,780,438.45
14,514,736,182.02
13,886,537,322.99
14,262,032,583.25
Operating Income
9,854,970,982.11
10,666,395,884.67
10,029,995,433.40
10,010,694,183.71
12,016,268,909.06
Net Non Operating Interest Income Expense
1,147,312,978.45
1,101,410,080.11
1,183,590,292.80
905,543,783.10
988,174,496.25
Pretax Income
10,845,109,535.14
11,599,653,741.34
10,967,899,391.49
10,495,534,676.75
12,922,235,486.92
Tax Provision
2,011,926,646.72
2,146,760,751.39
1,948,545,226.44
1,917,959,357.04
2,289,699,514.44
Net Income Common Stockholders
7,842,455,073.59
8,405,832,965.44
7,933,774,855.89
7,591,396,451.60
9,440,440,441.37
Diluted NI Available to Com Stockholders
7,842,455,073.59
8,405,832,965.44
7,933,774,855.89
7,591,396,451.60
9,440,440,441.37
Basic EPS
3.75k
4.02k
3.80k
3.63k
4.52k
Diluted EPS
3.75k
4.02k
3.80k
3.63k
4.52k
Basic Average Shares
2,089,955.45
2,089,955.45
2,089,955.45
2,089,955.45
2,089,930.81
Diluted Average Shares
2,089,955.45
2,089,955.45
2,089,955.45
2,089,955.45
2,089,930.81
Total Operating Income as Reported
10,828,997,269.80
11,593,977,638.39
10,903,632,881.81
10,491,064,827.10
12,727,619,820.19
Total Expenses
50,749,732,562.13
51,116,213,643.77
50,338,920,078.11
49,945,553,013.70
48,902,895,937.09
Net Income from Continuing & Discontinued Operation
8,766,125,578.75
9,392,310,356.25
8,873,812,416.86
8,516,023,694.34
10,532,477,099.90
Normalized Income
9,273,479,823.06
9,903,348,286.21
9,375,342,105.37
9,038,095,486.87
11,036,494,221.86
Interest Income
1,401,675,367.14
1,405,880,534.69
1,539,726,844.81
1,198,974,626.51
1,103,764,043.56
Interest Expense
268,348,995.14
279,582,939.02
354,821,145.75
166,881,008.79
89,019,771.50
Net Interest Income
1,147,312,978.45
1,101,410,080.11
1,183,590,292.80
905,543,783.10
988,174,496.25
EBIT
11,113,458,530.27
11,879,236,680.36
11,322,720,537.24
10,662,415,685.53
13,011,255,258.42
EBITDA
13,461,690,872.79
14,220,301,887.85
13,622,847,516.93
13,003,405,659.43
15,378,133,108.42
Reconciled Cost of Revenue
35,715,566,225.81
36,192,433,205.32
35,824,183,896.10
36,059,015,690.71
34,640,863,353.84
Reconciled Depreciation
2,348,232,342.52
2,341,065,207.49
2,300,126,979.70
2,340,989,973.90
2,366,877,850.01
Net Income from Continuing Operation Net Minority Interest
8,766,125,578.75
9,392,310,356.25
8,873,812,416.86
8,516,023,694.34
10,532,477,099.90
Total Unusual Items Excluding Goodwill
-321,692,621.96
-325,344,173.56
-311,293,672.88
-338,364,596.08
-314,139,614.26
Total Unusual Items
-76,352,307
-79,438,611
-65,753,557.66
-92,824,480.85
-68,599,499.03
Normalized EBITDA
13,538,043,179.79
14,299,740,498.85
13,688,601,074.59
13,096,230,140.28
15,446,732,607.45
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-59,678,692.60
-60,211,806.15
-55,304,099.60
-61,832,918.77
-55,662,607.52
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