NDN Danang Housing Investment Development Joint Stock Company
Công ty Cổ phần Đầu tư Phát triển Nhà Đà Nẵng
Real Estate
HNX
Total Assets
1,497 bn VND
2021–2025
Revenue
3 bn VND
2021–2025
Net Profit
-143 bn VND
2021–2025
Equity
897 bn VND
2021–2025
YOY GROWTH 2022 vs 2021
-8.8%
Assets Growth (%)
-15.7%
Equity Growth (%)
-99.3%
Revenue Growth (%)
-156.8%
Net Profit Growth (%)
D
20/100
FINANCIAL HEALTH
profitability: 0/25
leverage: 20/25
margin: 0/25
growth: 0/25
ANALYST CONSENSUS
Aggregates use stored analyst metadata from configured sources (e.g. fireant.vn); coverage is not comprehensive for all listed names. Each row includes source and URL.
OPINIONS (730D)
0
WITH TARGET
0
MEAN TARGET
—
MEDIAN TARGET
—
TARGET RANGE
—
REPORTS IN WINDOW
| Date | Firm | Rating | Target | Vs Mean | Source |
|---|---|---|---|---|---|
| No analyst rows stored yet for this ticker. Run ingestion or try again later. | |||||
JSON: /api/analyst/NDN
KEY RATIOS (2022)
-15.94
ROE (%)
Net Profit After Tax / Owner's Equity × 100
-9.55
ROA (%)
Net Profit After Tax / Total Assets × 100
29.31
Gross Margin (%)
Gross Profit / Revenue × 100
-4175.26
Net Margin (%)
Net Profit After Tax / Revenue × 100
0.67
Debt/Equity
Total Liabilities / Owner's Equity
1.67
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
-4175.26
DuPont: Net Margin (%)
0.0
DuPont: Asset Turnover
1.67
DuPont: Eq. Multiplier
-15.94
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for NDN in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 32 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CURRENT ASSETS (Bn. VND) | 957.9 | 1,011.4 | 1,083.0 | 1,300.5 | 1,525.9 | 2,061.7 | 1,991.5 | 1,470.4 | 672.7 | 562.5 | 353.3 | 278.8 | 417.3 |
| Cash and cash equivalents (Bn. VND) | 261.6 | 97.4 | 267.8 | 70.1 | 11.5 | 17.7 | 10.4 | 41.3 | 34.5 | 24.6 | 13.9 | 9.8 | 2.0 |
| Short-term investments (Bn. VND) | 511.0 | 680.1 | 503.8 | 699.1 | 1,083.3 | 1,352.8 | 1,064.2 | 926.1 | 342.9 | 266.1 | 161.1 | 6.3 | 0.32 |
| Accounts receivable (Bn. VND) | 127.8 | 129.5 | 152.8 | 113.5 | 133.9 | 103.7 | 142.3 | 95.4 | 112.7 | 135.2 | 55.3 | 79.9 | 88.0 |
| Net Inventories | 43.4 | 87.9 | 133.2 | 400.8 | 282.8 | 575.2 | 746.4 | 401.7 | 174.8 | 135.6 | 121.9 | 181.3 | 326.4 |
| Other current assets | 14.1 | 16.5 | 25.3 | 17.0 | 14.4 | 12.3 | 28.2 | 6.0 | 7.8 | 1.0 | 1.1 | 1.4 | 0.58 |
| LONG-TERM ASSETS (Bn. VND) | 343.1 | 266.4 | 242.2 | 196.7 | 116.0 | 142.6 | 195.1 | 230.8 | 102.7 | 100.7 | 146.4 | 201.1 | 100.3 |
| Fixed assets (Bn. VND) | 3.0 | 3.3 | 3.9 | 4.5 | 5.1 | 5.7 | 44.7 | 46.6 | 36.6 | 37.6 | 46.9 | 153.1 | 53.5 |
| Investment in properties | 259.2 | 191.9 | 167.4 | 99.6 | 19.0 | 19.1 | 44.5 | 44.6 | 16.3 | 25.1 | 24.8 | 24.8 | 16.3 |
| Long-term investments (Bn. VND) | 64.7 | 55.4 | 55.5 | 55.7 | 54.8 | 62.4 | 23.5 | 72.2 | 18.9 | 21.6 | 17.5 | 23.1 | 30.0 |
| Other non-current assets | 4.8 | 4.4 | 4.1 | 25.5 | 20.9 | 39.2 | 66.3 | 51.3 | 0.67 | 0.39 | 2,061 | 0.06 | 0.50 |
| TOTAL ASSETS (Bn. VND) | 1,301.0 | 1,277.8 | 1,325.2 | 1,497.2 | 1,641.9 | 2,204.3 | 2,186.6 | 1,701.1 | 775.5 | 663.2 | 499.7 | 479.9 | 517.6 |
| LIABILITIES (Bn. VND) | 63.1 | 189.0 | 272.5 | 600.6 | 577.9 | 1,217.8 | 1,516.0 | 1,129.1 | 215.2 | 152.8 | 94.3 | 248.7 | 369.1 |
| Current liabilities (Bn. VND) | 61.8 | 187.7 | 271.2 | 598.5 | 575.0 | 1,212.8 | 1,491.9 | 1,102.6 | 184.2 | 145.8 | 84.4 | 155.3 | 191.5 |
| Long-term liabilities (Bn. VND) | 1.3 | 1.3 | 1.2 | 2.1 | 2.9 | 4.9 | 24.2 | 26.4 | 31.0 | 7.1 | 9.9 | 93.3 | 177.6 |
| OWNER'S EQUITY(Bn.VND) | 1,237.9 | 1,088.8 | 1,052.7 | 896.7 | 1,063.9 | 986.6 | 670.5 | 572.1 | 560.3 | 510.3 | 405.5 | 228.9 | 145.4 |
| Capital and reserves (Bn. VND) | 1,237.9 | 1,088.8 | 1,052.7 | 896.7 | 1,063.9 | 986.6 | 670.5 | 572.1 | 560.3 | 510.3 | 405.5 | 228.9 | 145.4 |
| Undistributed earnings (Bn. VND) | 494.7 | 354.9 | 318.8 | 152.9 | 320.2 | 336.3 | 150.9 | 109.4 | 133.2 | 85.4 | 70.1 | 62.6 | 32.5 |
| MINORITY INTERESTS | 9.3 | 0 | 0 | 0 | 0 | 0 | 13.2 | 12.5 | 17.1 | 12.6 | 2.2 | 0 | 0 |
| TOTAL RESOURCES (Bn. VND) | 1,301.0 | 1,277.8 | 1,325.2 | 1,497.2 | 1,641.9 | 2,204.3 | 2,186.6 | 1,701.1 | 775.5 | 663.2 | 499.7 | 479.9 | 517.6 |
| Prepayments to suppliers (Bn. VND) | 0.15 | 0.50 | 0.69 | 0.34 | 1.2 | 1.3 | 4.1 | 13.6 | 20.3 | 1.5 | 0.53 | 0.85 | 5.8 |
| Short-term loans receivables (Bn. VND) | 8.4 | 21.6 | 23.0 | 19.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories, Net (Bn. VND) | 43.4 | 87.9 | 133.2 | 400.8 | 282.8 | 575.2 | 746.4 | 401.7 | 174.8 | 135.6 | 121.9 | 181.3 | 326.4 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 |
| Investment and development funds (Bn. VND) | 0 | 0 | 0 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 3.4 | 2.5 |
| Common shares (Bn. VND) | 716.6 | 716.6 | 716.6 | 716.6 | 716.6 | 623.1 | 479.3 | 479.3 | 421.4 | 421.4 | 323.3 | 161.7 | 115.5 |
| Paid-in capital (Bn. VND) | 716.6 | 716.6 | 716.6 | 716.6 | 716.6 | 623.1 | 479.3 | 479.3 | 421.4 | 421.4 | 323.3 | 161.7 | 115.5 |
| Long-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 21.2 | 24.0 | 26.5 | 0 | 1.8 | 74.4 | 131.8 |
| Advances from customers (Bn. VND) | 12.7 | 14.5 | 48.6 | 454.3 | 466.4 | 967.1 | 1,390.4 | 957.8 | 43.7 | 27.6 | 30.0 | 7.5 | 10.2 |
| Short-term borrowings (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | 2.8 | 10.0 | 5.0 | 8.9 | 11.3 | 42.6 |
| Long-term prepayments (Bn. VND) | 4.5 | 4.1 | 3.5 | 20.7 | 20.6 | 38.8 | 66.0 | 51.3 | 0.34 | 0.39 | 2,061 | 0.03 | 0.50 |
| Other long-term assets (Bn. VND) | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 10.5 | 16.2 | 12.2 | 18.9 | 18.1 | 18.1 | 11.6 | 11.6 |
Income Statement Báo Cáo Kết Quả Kinh Doanh — 25 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY (%) | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Revenue (Bn. VND) | 26.6 | 55.6 | 435.8 | 3.4 | 509.4 | 874.1 | 41.6 | 171.4 | 228.2 | 281.8 | 242.1 | 235.1 | 142.1 |
| Attribute to parent company (Bn. VND) | 170.1 | 36.2 | 218.1 | -143.0 | 251.8 | 329.2 | 68.4 | 88.0 | 94.3 | 43.8 | 58.8 | 51.0 | 18.7 |
| Attribute to parent company YoY (%) | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 |
| Financial Income | 185.3 | 113.5 | 61.4 | 54.5 | 206.1 | 130.1 | 103.1 | 111.3 | 53.4 | 17.7 | 6.5 | 2.0 | 3.3 |
| Interest Expenses | -3.3 | -4.3 | -3.1 | -0.09 | -6.8 | -1.9 | -2.9 | -1.9 | -0.63 | -0.77 | -0.70 | -10.4 | -7.9 |
| Sales | 26.6 | 55.6 | 435.8 | 3.4 | 509.4 | 874.1 | 41.6 | 171.4 | 228.2 | 281.8 | 242.1 | 235.1 | 142.1 |
| Net Sales | 26.6 | 55.6 | 435.8 | 3.4 | 509.4 | 874.1 | 41.6 | 171.4 | 228.2 | 281.8 | 242.1 | 235.1 | 142.1 |
| Cost of Sales | -16.1 | -29.1 | -208.8 | -2.4 | -312.7 | -533.4 | -33.4 | -126.6 | -173.9 | -187.2 | -158.8 | -145.2 | -96.4 |
| Gross Profit | 10.4 | 26.5 | 227.0 | 1.0 | 196.8 | 340.7 | 8.2 | 44.8 | 54.3 | 94.6 | 83.4 | 89.9 | 45.8 |
| Financial Expenses | 0.41 | -78.2 | -9.2 | -180.3 | -69.2 | -36.7 | -19.8 | -40.5 | 3.1 | -44.6 | -18.0 | -13.3 | -12.2 |
| Gain/(loss) from joint ventures | 2.4 | 0 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | -4,134 | 2.4 | 0 | 0 |
| Selling Expenses | -0.17 | -6.7 | -13.2 | -0.02 | -17.9 | -28.8 | -0.29 | -0.46 | 0.31 | -0.22 | -0.34 | -2.6 | -1.7 |
| General & Admin Expenses | -10.4 | -7.5 | -5.9 | -10.3 | -3.3 | -4.7 | -6.4 | -5.3 | -6.1 | -5.0 | -6.0 | -5.7 | -7.3 |
| Operating Profit/Loss | 188.0 | 47.5 | 260.2 | -135.2 | 312.5 | 409.8 | 84.9 | 109.9 | 105.0 | 62.5 | 68.0 | 70.3 | 27.9 |
| Other income | 0.02 | 0 | 0.03 | 0 | 1.7 | 3.1 | 1.0 | 1.0 | 0.78 | 0.14 | 10.6 | 0.19 | 0.87 |
| Net income from associated companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 0.01 |
| Other Income/Expenses | -0.14 | -5.5 | -0.43 | -7.8 | -0.77 | -1.2 | 0.47 | -3.0 | -0.14 | -0.38 | -0.34 | -1.5 | -1.3 |
| Net other income/expenses | -0.12 | -5.5 | -0.40 | -7.8 | 0.88 | 1.9 | 1.5 | -2.0 | 0.65 | -0.24 | 10.2 | -1.3 | -0.39 |
| Profit before tax | 187.9 | 42.0 | 259.8 | -143.0 | 313.3 | 411.8 | 86.4 | 108.0 | 105.7 | 62.3 | 78.2 | 69.3 | 27.6 |
| Business income tax - current | -17.8 | -5.5 | -37.4 | 0.12 | -61.4 | -82.3 | -17.5 | -19.4 | -10.6 | -18.1 | -19.4 | -18.3 | -8.9 |
| Business income tax - deferred | -0.29 | -0.32 | -4.2 | -0.12 | -0.17 | -0.28 | 0.39 | 0.07 | 0.33 | 0 | -0.03 | 0.03 | 0 |
| Net Profit For the Year | 169.7 | 36.2 | 218.1 | -143.0 | 251.8 | 329.2 | 69.3 | 88.6 | 95.4 | 44.2 | 58.8 | 51.1 | 18.7 |
| Minority Interest | -0.33 | 0 | 0 | 0 | 0 | 0 | 0.80 | 0.57 | 1.1 | 0.38 | 0.01 | 0.04 | -0.06 |
| Attributable to parent company | 170.1 | 36.2 | 218.1 | -143.0 | 251.8 | 329.2 | 68.4 | 88.0 | 94.3 | 43.8 | 58.8 | 51.0 | 18.7 |
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 34 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Profit/Loss before tax | 187.9 | 0 | 0 | 0 | 0 | 411.8 | 86.4 | 108.0 | 98.9 | 62.3 | 78.2 | 0 | 0 |
| Depreciation and Amortisation | 11.4 | 0 | 0 | 0 | 0 | 1.5 | 1.7 | 1.3 | 1.1 | 1.6 | 1.0 | 0 | 0 |
| Provision for credit losses | -34.6 | 0 | 0 | 0 | 0 | -7.1 | 12.1 | -0.97 | -39.4 | 26.8 | 11.0 | 0 | 0 |
| Unrealized foreign exchange gain/loss | 0 | 0 | 0 | 0 | 0 | -137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss from investing activities | -13.9 | 0 | 0 | 0 | 0 | -130.1 | -103.1 | -68.5 | -32.9 | -15.0 | -11.9 | 0 | 0 |
| Interest Expense | 3.3 | 0 | 0 | 0 | 0 | 1.9 | 2.9 | 0 | 0.63 | 0.77 | 0.70 | 0 | 0 |
| Operating profit before changes in working capital | 154.5 | 0 | 0 | 0 | 0 | 268.6 | -0.03 | 41.7 | 28.3 | 76.5 | 79.1 | 0 | 0 |
| Increase/Decrease in receivables | -7.4 | 0 | 0 | 0 | 0 | -60.1 | -6.1 | 30.4 | 20.4 | -79.3 | 24.7 | 0 | 0 |
| Increase/Decrease in inventories | -5.4 | 0 | 0 | 0 | 0 | 162.4 | -344.7 | -226.9 | -39.2 | -13.7 | 59.4 | 0 | 0 |
| Increase/Decrease in payables | -76.4 | 0 | 0 | 0 | 0 | -249.3 | 400.1 | 912.5 | 30.0 | 65.5 | -86.4 | 0 | 0 |
| Increase/Decrease in prepaid expenses | -0.24 | 0 | 0 | 0 | 0 | 27.1 | -14.7 | -51.0 | 0.87 | -1.2 | -0.01 | 0 | 0 |
| Interest paid | -2.1 | 0 | 0 | 0 | 0 | -1.9 | -2.9 | -1.9 | -0.63 | -0.77 | -0.70 | 0 | 0 |
| Business Income Tax paid | -11.4 | 0 | 0 | 0 | 0 | -71.2 | -19.4 | -18.5 | -16.8 | -12.4 | -19.1 | 0 | 0 |
| Other receipts from operating activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.0 | 43.4 | 0 | 0 |
| Other payments on operating activities | -0.11 | 0 | 0 | 0 | 0 | -1.1 | -2.1 | -1.8 | -1.2 | -1.4 | -2.3 | 0 | 0 |
| Net cash inflows/outflows from operating activities | 211.8 | -130.5 | -266.9 | 36.3 | -678.5 | 51.3 | -97.6 | 844.0 | -33.6 | 70.2 | 12.2 | 68.5 | 13.7 |
| Purchase of fixed assets | 0 | 0 | 0 | 0 | 0 | -0.18 | -0.19 | -25.4 | -14.5 | -0.77 | -4.8 | -0.31 | -6.7 |
| Proceeds from disposal of fixed assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 19.3 | 0 | 19.4 | 0 | 0 |
| Loans granted, purchases of debt instruments (Bn. VND) | -109.1 | -255.5 | -140.1 | -888.3 | -1,754.2 | -1,755.3 | -1,546.9 | -1,071.9 | -251.6 | -279.6 | -82.0 | 0 | -2.6 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 151.3 | 188.4 | 517.4 | 1,014.9 | 2,356.0 | 1,600.9 | 1,501.9 | 270.2 | 268.3 | 160.5 | 0 | 0 | 4.5 |
| Investment in other entities | 0 | 0 | 0 | -1.3 | -4.4 | -7.4 | -4.0 | -8.6 | -9.0 | -4.7 | 0 | 0 | 0 |
| Proceeds from divestment in other entities | 0 | 0 | 0 | 0 | 1.5 | 8.8 | 0 | 43.0 | 13.4 | 0 | 5.0 | 0 | 0 |
| Gain on Dividend | 9.7 | 14.5 | 37.5 | 40.3 | 238.3 | 112.0 | 89.0 | 27.8 | 20.3 | 14.2 | 3.2 | 0.25 | 2.0 |
| Net Cash Flows from Investing Activities | 51.9 | -52.7 | 414.7 | 165.5 | 837.3 | -41.2 | 39.7 | -764.6 | 46.2 | -110.3 | -59.4 | -0.06 | -2.8 |
| Increase in charter captial | 0 | 0 | 0 | 0 | 0 | 0 | 56.3 | 0 | 0 | 98.1 | 161.7 | 34.6 | 0 |
| Payments for share repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.8 | -2.4 | -18.8 | 0 | -0.93 | -2.7 |
| Proceeds from borrowings | 194.4 | 226.9 | 49.9 | 0 | 402.0 | 25.0 | 90.0 | 33.9 | 42.5 | 56.4 | 15.4 | 47.8 | 90.0 |
| Repayment of borrowings | -258.0 | -214.2 | 0 | 0 | -402.0 | -27.8 | -92.8 | -43.6 | -11.0 | -62.2 | -90.3 | -136.6 | -96.8 |
| Dividends paid | -35.8 | 0 | 0 | -143.2 | -165.0 | 0 | -26.6 | -45.2 | -31.7 | -22.6 | -35.5 | -5.6 | -0.07 |
| Cash flows from financial activities | -99.4 | 12.7 | 49.9 | -143.2 | -165.0 | -2.8 | 26.9 | -72.7 | -2.6 | 50.9 | 51.2 | -60.6 | -9.6 |
| Net increase/decrease in cash and cash equivalents | 164.3 | -170.5 | 197.7 | 58.6 | -6.2 | 7.3 | -30.9 | 6.8 | 9.9 | 10.7 | 4.1 | 7.8 | 1.3 |
| Cash and cash equivalents | 97.4 | 267.8 | 70.1 | 11.5 | 17.7 | 10.4 | 41.3 | 34.5 | 24.6 | 13.9 | 9.8 | 2.0 | 0.73 |
| Foreign exchange differences Adjustment | 0 | 0 | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Cash Equivalents at the end of period | 261.6 | 97.4 | 267.8 | 70.1 | 11.5 | 17.7 | 10.4 | 41.3 | 34.5 | 24.6 | 13.9 | 9.8 | 2.0 |