IDICO Urban & House Development JSC

78
Buy
  • Market Cap: Small Cap
  • Industry: Power
  • ISIN: VN000000UIC1
VND
56,000.00
16750 (42.68%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'25
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
No of Months
12
12
12
12
12
12
Operating Income
33,79,696.00
29,67,385.00
24,50,028.00
25,46,694.00
24,72,642.00
26,13,134.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
33,79,696.00
29,67,385.00
24,50,028.00
25,46,694.00
24,72,642.00
26,13,134.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
38,827.00
38,715.00
36,256.00
33,145.00
34,197.00
30,041.00
Operating Expenses
3,073.00
1,971.00
1,405.00
1,414.00
1,104.00
1,967.00
General and Administration Expenses
25,434.00
28,722.00
24,542.00
24,271.00
21,903.00
19,834.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
32,60,304.00
28,98,298.00
23,96,687.00
24,97,659.00
24,22,784.00
25,48,083.00
Operating Profit (PBDIT) excl Other Income
1,19,391.00
69,087.00
53,340.00
49,034.00
49,858.00
65,051.00
Other Income
11,705.00
5,741.00
9,623.00
4,657.00
21,373.00
10,001.00
Operating Profit (PBDIT)
1,66,953.00
1,06,615.00
88,935.00
76,901.00
92,541.00
97,874.00
Interest
3,073.00
1,971.00
1,405.00
1,414.00
1,104.00
1,967.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
35,855.00
31,786.00
26,107.00
24,487.00
22,475.00
23,259.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
1,28,023.00
72,857.00
61,423.00
65,343.00
68,961.00
72,646.00
Provision for Tax
25,986.00
15,431.00
12,768.00
13,523.00
13,788.00
12,960.00
Profit After Tax
99,997.00
56,278.00
48,167.00
50,782.00
52,965.00
49,733.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
12,220.62
7,034.76
6,020.98
6,347.86
6,620.72
6,216.66
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2025 is 13.89% vs 21.12% in Dec 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2025 is 72.81% vs 29.52% in Dec 2024

stock-summary

Interest

YoY Growth in year ended Dec 2025 is 55.93% vs 40.25% in Dec 2024

stock-summary

Profit After Tax

YoY Growth in year ended Dec 2025 is 77.68% vs 16.84% in Dec 2024

Compare Profit and Loss Results of IDICO Urban & House Development JSC
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(VND)
Change(%)
No of Months
12
12
Operating Income
33,79,696.00
69,692.00
33,10,004.00
4,749.47%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
33,79,696.00
69,692.00
33,10,004.00
4,749.47%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
38,827.00
6,736.00
32,091.00
476.41%
Operating Expenses
3,073.00
87,558.00
-84,485.00
-96.49%
General and Administration Expenses
25,434.00
1,53,984.00
-1,28,550.00
-83.48%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
32,60,304.00
2,88,176.00
29,72,128.00
1,031.36%
Operating Profit (PBDIT) excl Other Income
1,19,391.00
-2,18,483.00
3,37,874.00
154.65%
Other Income
11,705.00
-26,365.00
38,070.00
144.40%
Operating Profit (PBDIT)
1,66,953.00
-1,68,237.00
3,35,190.00
199.24%
Interest
3,073.00
87,558.00
-84,485.00
-96.49%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
35,855.00
76,621.00
-40,766.00
-53.20%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
1,28,023.00
-3,32,416.00
4,60,439.00
138.51%
Provision for Tax
25,986.00
3,196.00
22,790.00
713.08%
Profit After Tax
99,997.00
-3,29,913.00
4,29,910.00
130.31%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
12220.6193
-4132.1841
16,352.80
395.74%
Profit And Loss - Net Sales
Net Sales 33,79,696.92 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 13.89% vs 21.12% in Dec 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 1,19,391.94 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 72.81% vs 29.52% in Dec 2024

Profit And Loss - Interest
Interest 3,073.37 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 55.93% vs 40.25% in Dec 2024

Profit And Loss - Profit After Tax
Profit After Tax 99,997.08 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 77.68% vs 16.84% in Dec 2024