Chỉ tiêu | Qúy 3 2024 | Qúy 2 2024 | Qúy 1 2024 | Qúy 4 2023 | Qúy 3 2023 | Qúy 2 2023 | Qúy 1 2023 | Qúy 4 2022 | Qúy 3 2022 | Qúy 2 2022 | Qúy 1 2022 | Qúy 4 2021 | Qúy 3 2021 | Qúy 2 2021 | Qúy 1 2021 | Qúy 4 2020 | Qúy 3 2020 | Qúy 2 2020 | Qúy 1 2020 | Qúy 4 2019 |
1. Tổng doanh thu hoạt động kinh doanh | 2,232,107 | 3,141,079 | 2,164,822 | 2,605,229 | 2,220,331 | 1,472,279 | 1,505,170 | 2,338,544 | 3,005,930 | 1,510,907 | 1,477,928 | 2,145,677 | 3,131,208 | 2,987,713 | 1,548,344 | 2,472,081 | 1,643,812 | 1,171,007 | 1,369,666 | 1,568,060 |
4. Giá vốn hàng bán | 1,750,015 | 2,571,433 | 1,726,240 | 2,155,976 | 1,686,000 | 1,189,762 | 1,197,509 | 1,830,975 | 2,609,750 | 1,166,000 | 1,127,969 | 1,745,724 | 2,816,486 | 2,745,375 | 1,360,626 | 2,152,843 | 1,308,606 | 872,191 | 1,170,676 | 1,395,747 |
5. Lợi nhuận gộp (3)-(4) | 482,092 | 569,647 | 438,582 | 449,252 | 534,331 | 282,517 | 307,661 | 507,569 | 396,180 | 344,908 | 349,959 | 399,953 | 314,722 | 242,339 | 187,718 | 319,238 | 335,206 | 298,816 | 198,990 | 172,313 |
6. Doanh thu hoạt động tài chính | 28,843 | 50,216 | 43,848 | 57,936 | 42,254 | 29,737 | 64,766 | 42,261 | 22,621 | 15,277 | 15,228 | 16,134 | 16,539 | 277,962 | 8,500 | 9,491 | 9,222 | 9,556 | 9,048 | 12,479 |
7. Chi phí tài chính | 98,238 | 267,170 | 269,846 | 214,957 | 323,940 | 229,707 | 211,536 | 163,069 | 265,306 | 215,166 | 121,080 | 137,395 | 83,027 | 77,179 | 59,933 | 66,296 | 61,793 | 67,227 | 51,199 | 45,812 |
-Trong đó: Chi phí lãi vay | 183,127 | 203,584 | 180,662 | 208,183 | 214,194 | 219,093 | 202,321 | 203,463 | 161,303 | 138,184 | 111,544 | 92,829 | 82,496 | 77,515 | 58,500 | 62,749 | 61,783 | 67,022 | 51,193 | -47,332 |
9. Chi phí bán hàng | 16,398 | 23,576 | 12,417 | 28,778 | 21,525 | 6,208 | -522 | -10,187 | -2,010 | -1,907 | 5,594 | 22,855 | 6,195 | 18,029 | 9,032 | 26,314 | 17,936 | 27,992 | 3,215 | 2,753 |
10. Chi phí quản lý doanh nghiệp | 91,291 | 120,250 | 92,083 | 107,050 | 83,170 | 77,782 | 67,476 | 77,806 | 96,166 | 66,336 | 49,242 | 54,800 | 61,988 | 71,642 | 50,433 | 89,671 | 75,247 | 52,076 | 42,840 | 57,825 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 291,975 | 223,163 | 157,355 | 160,144 | 143,527 | -3,003 | 97,757 | 301,189 | 55,728 | 85,524 | 195,626 | 212,551 | 200,135 | 391,914 | 92,514 | 160,189 | 190,096 | 163,151 | 112,369 | 66,428 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 289,525 | 220,819 | 157,327 | 156,247 | 140,191 | -264 | 84,389 | 294,451 | 47,312 | 72,074 | 183,913 | 200,352 | 187,423 | 405,143 | 97,183 | 175,155 | 190,859 | 164,391 | 111,994 | 72,303 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 258,693 | 189,992 | 129,080 | 137,467 | 100,683 | -20,742 | 79,227 | 275,314 | 4,446 | 67,780 | 179,490 | 185,954 | 156,404 | 341,827 | 79,916 | 143,513 | 177,164 | 128,373 | 88,439 | 57,041 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 159,590 | 158,962 | 80,551 | 70,875 | 63,629 | -12,596 | 14,662 | 187,519 | 65,798 | 63,655 | 133,030 | 141,061 | 143,882 | 327,759 | 78,357 | 132,290 | 159,274 | 122,436 | 91,188 | 54,070 |
Chỉ tiêu | Qúy 3 2024 | Qúy 2 2024 | Qúy 1 2024 | Qúy 4 2023 | Qúy 3 2023 | Qúy 2 2023 | Qúy 1 2023 | Qúy 4 2022 | Qúy 3 2022 | Qúy 2 2022 | Qúy 1 2022 | Qúy 4 2021 | Qúy 3 2021 | Qúy 2 2021 | Qúy 1 2021 | Qúy 4 2020 | Qúy 3 2020 | Qúy 2 2020 | Qúy 1 2020 | Qúy 4 2019 |
TÀI SẢN | ||||||||||||||||||||
A. Tài sản lưu động và đầu tư ngắn hạn | 8,081,638 | 8,495,635 | 7,156,771 | 6,845,022 | 6,237,186 | 5,975,626 | 6,900,915 | 7,916,935 | 8,228,503 | 6,647,524 | 6,426,934 | 6,605,455 | 6,838,345 | 6,257,761 | 5,657,826 | 5,766,432 | 5,394,074 | 4,784,883 | 3,978,232 | 4,160,641 |
I. Tiền và các khoản tương đương tiền | 2,094,636 | 1,998,689 | 1,563,353 | 2,111,875 | 1,020,979 | 993,781 | 1,669,780 | 2,937,189 | 3,349,117 | 2,615,317 | 2,237,410 | 2,291,969 | 1,782,833 | 897,049 | 1,331,633 | 1,475,767 | 1,028,099 | 1,113,582 | 490,459 | 567,647 |
II. Các khoản đầu tư tài chính ngắn hạn | 1,035,059 | 1,331,586 | 1,159,828 | 769,177 | 1,159,183 | 1,041,655 | 1,077,654 | 655,265 | 176,952 | 152,774 | 139,931 | 144,292 | 83,241 | 101,656 | 66,542 | 62,891 | 99,782 | 149,782 | 146,627 | 180,000 |
III. Các khoản phải thu ngắn hạn | 3,440,050 | 3,551,017 | 3,052,433 | 2,802,529 | 2,945,081 | 2,679,824 | 2,990,465 | 3,172,290 | 3,541,850 | 2,778,324 | 3,169,897 | 3,139,742 | 3,640,096 | 3,594,159 | 3,033,796 | 3,420,893 | 3,170,007 | 2,376,598 | 2,171,327 | 1,864,593 |
IV. Tổng hàng tồn kho | 1,429,695 | 1,528,607 | 1,113,062 | 921,077 | 871,862 | 1,022,249 | 920,838 | 890,495 | 998,869 | 954,128 | 765,664 | 901,608 | 1,073,665 | 1,261,034 | 976,873 | 749,711 | 1,069,890 | 1,124,514 | 1,089,711 | 1,429,232 |
V. Tài sản ngắn hạn khác | 82,197 | 85,735 | 268,095 | 240,366 | 240,080 | 238,117 | 242,178 | 261,696 | 161,716 | 146,980 | 114,031 | 127,844 | 258,511 | 403,862 | 248,982 | 57,170 | 26,296 | 20,406 | 80,109 | 119,169 |
B. Tài sản cố định và đầu tư dài hạn | 12,939,751 | 13,162,075 | 13,257,783 | 13,379,881 | 13,568,453 | 13,756,143 | 13,817,040 | 13,687,534 | 13,048,302 | 13,041,525 | 12,742,583 | 12,190,991 | 10,959,548 | 9,682,206 | 6,919,301 | 4,957,404 | 4,760,030 | 4,565,491 | 4,736,519 | 4,153,403 |
I. Các khoản phải thu dài hạn | 27,508 | 27,508 | 20,919 | 14,779 | 9,387 | 8,561 | 8,967 | 161 | 8,300 | 8,406 | 13 | 161 | 8,346 | 8,148 | 8,296 | 37,437 | 697 | 685 | 161 | 148 |
II. Tài sản cố định | 10,258,568 | 10,464,344 | 10,588,556 | 10,744,897 | 10,937,932 | 11,112,857 | 9,759,420 | 9,520,703 | 9,638,603 | 9,890,611 | 10,021,016 | 10,256,957 | 4,762,533 | 4,806,848 | 3,768,055 | 3,803,798 | 3,853,536 | 3,079,541 | 3,181,192 | 2,413,966 |
III. Bất động sản đầu tư | 122,088 | 126,757 | 131,415 | 145,675 | 230,852 | 257,830 | 264,827 | 271,049 | 212,280 | 215,231 | 218,167 | 221,087 | 224,039 | 226,990 | 218,449 | 227,486 | 230,388 | 233,289 | 165,860 | 167,747 |
IV. Tài sản dở dang dài hạn | 345,165 | 324,579 | 140,105 | 106,504 | 87,317 | 43,974 | 1,518,010 | 1,385,187 | 954,461 | 699,747 | 467,824 | 379,410 | 4,957,883 | 3,760,408 | 2,083,197 | 377,174 | 154,757 | 717,148 | 617,883 | 1,179,158 |
V. Các khoản đầu tư tài chính dài hạn | 1,656,397 | 1,669,375 | 1,655,674 | 1,606,570 | 1,603,098 | 1,607,521 | 1,541,821 | 1,527,030 | 1,545,770 | 1,549,381 | 1,345,022 | 638,823 | 417,309 | 397,225 | 397,038 | 81,545 | 67,805 | 66,960 | 65,086 | 62,590 |
VI. Tổng tài sản dài hạn khác | 340,003 | 350,716 | 513,546 | 545,114 | 474,752 | 491,511 | 481,332 | 494,208 | 448,504 | 429,482 | 433,566 | 429,319 | 163,899 | 200,712 | 171,978 | 145,971 | 133,457 | 120,304 | 119,843 | 101,525 |
VII. Lợi thế thương mại | 190,021 | 198,795 | 207,568 | 216,342 | 225,116 | 233,889 | 242,663 | 489,196 | 240,384 | 248,668 | 256,975 | 265,234 | 425,540 | 281,875 | 272,289 | 283,992 | 319,390 | 347,565 | 586,494 | 228,269 |
TỔNG CỘNG TÀI SẢN | 21,021,389 | 21,657,709 | 20,414,554 | 20,224,904 | 19,805,639 | 19,731,769 | 20,717,955 | 21,604,469 | 21,276,805 | 19,689,049 | 19,169,517 | 18,796,446 | 17,797,894 | 15,939,967 | 12,577,127 | 10,723,836 | 10,154,104 | 9,350,375 | 8,714,751 | 8,314,044 |
A. Nợ phải trả | 13,394,646 | 14,260,973 | 13,059,873 | 12,957,497 | 12,669,506 | 12,662,381 | 13,481,011 | 14,542,564 | 14,726,005 | 13,187,885 | 12,735,329 | 12,515,688 | 11,762,677 | 10,093,276 | 7,425,038 | 5,961,210 | 5,491,430 | 5,078,793 | 4,922,429 | 4,619,492 |
I. Nợ ngắn hạn | 5,254,624 | 6,088,684 | 5,014,130 | 4,708,675 | 4,195,775 | 4,191,691 | 4,918,369 | 5,953,194 | 6,180,404 | 5,011,590 | 5,349,127 | 5,885,294 | 6,245,793 | 7,625,807 | 5,246,180 | 3,743,513 | 3,312,697 | 2,831,825 | 2,807,739 | 2,591,584 |
II. Nợ dài hạn | 8,140,022 | 8,172,289 | 8,045,743 | 8,248,821 | 8,473,731 | 8,470,690 | 8,562,641 | 8,589,370 | 8,545,600 | 8,176,294 | 7,386,203 | 6,630,394 | 5,516,884 | 2,467,469 | 2,178,859 | 2,217,698 | 2,178,733 | 2,246,968 | 2,114,690 | 2,027,908 |
B. Nguồn vốn chủ sở hữu | 7,626,743 | 7,396,736 | 7,354,681 | 7,267,407 | 7,136,133 | 7,069,388 | 7,236,944 | 7,061,905 | 6,550,801 | 6,501,164 | 6,434,187 | 6,280,758 | 6,035,217 | 5,846,691 | 5,152,089 | 4,762,626 | 4,662,674 | 4,271,582 | 3,792,322 | 3,694,552 |
TỔNG CỘNG NGUỒN VỐN | 21,021,389 | 21,657,709 | 20,414,554 | 20,224,904 | 19,805,639 | 19,731,769 | 20,717,955 | 21,604,469 | 21,276,805 | 19,689,049 | 19,169,517 | 18,796,446 | 17,797,894 | 15,939,967 | 12,577,127 | 10,723,836 | 10,154,104 | 9,350,375 | 8,714,751 | 8,314,044 |