Sonadezi Chau Duc Shareholding Company (HOSE:SZC)
Vietnam
· Delayed Price · Currency is VND 30,400
-1,100 (-3.49%)
At close: Mar 6, 2026
HOSE:SZC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2019 |
| Rental Revenue | 1,097,974 | 872,691 | 817,957 | 858,889 | 713,222 | Upgrade
|
| Other Revenue | -28 | -2,008 | -11.5 | - | - | Upgrade
|
| Total Revenue | 1,097,946 | 870,683 | 817,946 | 858,889 | 713,222 | Upgrade
|
| Revenue Growth (YoY | 26.10% | 6.45% | -4.77% | 20.42% | 64.72% | Upgrade
|
| Property Expenses | 537,060 | 439,853 | 467,625 | 549,248 | 262,205 | Upgrade
|
| Selling, General & Administrative | 86,905 | 61,417 | 55,000 | 50,033 | 64,737 | Upgrade
|
| Total Operating Expenses | 623,966 | 501,269 | 522,625 | 599,282 | 326,942 | Upgrade
|
| Operating Income | 473,980 | 369,413 | 295,321 | 259,607 | 386,280 | Upgrade
|
| Interest Expense | -26,801 | -32,182 | -45,848 | -32,202 | -7,199 | Upgrade
|
| Interest & Investment Income | 34,278 | 39,978 | 17,053 | 15,195 | 13,017 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 36.7 | 31.52 | 38.61 | -17.68 | Upgrade
|
| Other Non-Operating Income | -37,792 | -2,645 | 320.16 | 1,539 | 4,605 | Upgrade
|
| EBT Excluding Unusual Items | 443,666 | 374,601 | 266,877 | 244,178 | 396,685 | Upgrade
|
| Pretax Income | 443,666 | 374,601 | 266,877 | 244,178 | 396,685 | Upgrade
|
| Income Tax Expense | 98,555 | 72,474 | 48,004 | 46,811 | 73,057 | Upgrade
|
| Net Income | 345,111 | 302,127 | 218,873 | 197,367 | 323,629 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | 31,649 | 12,680 | 15,750 | 28,700 | Upgrade
|
| Net Income to Common | 345,111 | 270,478 | 206,193 | 181,617 | 294,929 | Upgrade
|
| Net Income Growth | 14.23% | 38.04% | 10.90% | -39.01% | 73.99% | Upgrade
|
| Basic Shares Outstanding | 195 | 167 | 120 | 120 | 120 | Upgrade
|
| Diluted Shares Outstanding | 195 | 167 | 180 | 120 | 120 | Upgrade
|
| Shares Change (YoY) | 16.77% | -7.02% | 49.99% | - | - | Upgrade
|
| EPS (Basic) | 1766.00 | 1616.16 | 1718.28 | 1513.47 | 2457.74 | Upgrade
|
| EPS (Diluted) | 1766.00 | 1616.00 | 1146.00 | 1513.00 | 2457.74 | Upgrade
|
| EPS Growth | 9.28% | 41.01% | -24.26% | -38.44% | 80.14% | Upgrade
|
| Dividend Per Share | - | 1000.000 | 1000.000 | - | 833.333 | Upgrade
|
| Operating Margin | 43.17% | 42.43% | 36.10% | 30.23% | 54.16% | Upgrade
|
| Profit Margin | 31.43% | 31.06% | 25.21% | 21.15% | 41.35% | Upgrade
|
| EBITDA | 800,363 | 682,726 | 632,969 | 713,748 | 617,704 | Upgrade
|
| EBITDA Margin | 72.90% | 78.41% | 77.39% | 83.10% | 86.61% | Upgrade
|
| D&A For Ebitda | 326,382 | 313,313 | 337,648 | 454,141 | 231,423 | Upgrade
|
| EBIT | 473,980 | 369,413 | 295,321 | 259,607 | 386,280 | Upgrade
|
| EBIT Margin | 43.17% | 42.43% | 36.10% | 30.23% | 54.16% | Upgrade
|
| Effective Tax Rate | 22.21% | 19.35% | 17.99% | 19.17% | 18.42% | Upgrade
|
| Revenue as Reported | 1,097,946 | 870,683 | 817,946 | 858,889 | 713,222 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.