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 | 4,821,429 | 5,571,760 | 3,710,321 | 6,759,321 | 4,176,586 | 4,713,249 | 3,705,308 | 5,331,812 | 3,503,431 | 3,813,078 | 3,770,799 | 4,571,014 | 3,984,327 | 3,063,425 | 2,619,062 | 5,107,445 | 5,966,193 | 5,517,582 | 3,241,101 | 3,663,812 |
4. Giá vốn hàng bán | 4,486,262 | 5,331,096 | 3,451,128 | 6,381,953 | 3,994,919 | 4,524,414 | 3,499,871 | 5,004,078 | 3,300,927 | 3,665,602 | 3,576,703 | 4,315,521 | 3,776,239 | 2,818,026 | 2,435,001 | 5,265,328 | 5,533,314 | 5,272,236 | 3,049,558 | 3,693,453 |
5. Lợi nhuận gộp (3)-(4) | 333,756 | 240,332 | 258,464 | 376,359 | 180,630 | 187,444 | 203,787 | 326,662 | 201,496 | 144,521 | 192,670 | 254,390 | 204,227 | 238,715 | 178,673 | -157,883 | 432,879 | 245,347 | 191,543 | -29,641 |
6. Doanh thu hoạt động tài chính | 83,745 | 139,727 | 150,623 | 260,738 | 211,444 | 156,705 | 146,813 | 123,133 | 135,734 | 144,432 | 85,891 | 86,730 | 50,981 | 64,377 | 75,461 | 122,874 | 93,847 | 71,847 | 110,288 | 89,989 |
7. Chi phí tài chính | 166,207 | 43,724 | 14,066 | 102,303 | 46,770 | 14,963 | 51,366 | 91,155 | 19,665 | 30,175 | 21,635 | 45,434 | 15,940 | 13,972 | 19,029 | 46,041 | 21,332 | 39,306 | 34,229 | 14,360 |
-Trong đó: Chi phí lãi vay | 17,613 | 14,512 | 15,909 | 17,392 | 17,392 | 19,605 | 19,705 | 13,685 | 12,739 | 10,478 | 11,488 | 11,377 | 11,246 | 10,900 | 12,098 | 12,389 | 13,644 | 15,304 | 14,418 | 12,362 |
9. Chi phí bán hàng | 22,398 | 20,439 | 21,995 | 26,685 | 22,049 | 16,954 | 19,734 | 26,894 | 18,649 | 18,193 | 15,275 | 26,944 | 14,473 | 26,548 | 22,405 | 39,888 | 31,538 | 22,474 | 24,681 | 38,257 |
10. Chi phí quản lý doanh nghiệp | 222,909 | 311,599 | 204,969 | 386,160 | 261,936 | 232,304 | 169,949 | 199,669 | 169,298 | 351,087 | 150,437 | 166,290 | 195,880 | 227,891 | 190,841 | 333,776 | 151,830 | 109,036 | 123,858 | 171,040 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 220,622 | 240,787 | 365,268 | 274,794 | 238,855 | 256,458 | 267,046 | 266,559 | 289,813 | 62,625 | 253,580 | 10,242 | 227,370 | 185,760 | 178,471 | -384,565 | 285,809 | 275,148 | 150,968 | -138,194 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 208,549 | 282,063 | 367,844 | 328,243 | 217,038 | 291,043 | 266,792 | 408,395 | 297,925 | 62,645 | 311,295 | 118,174 | 280,986 | 195,989 | 220,835 | 152,014 | 283,688 | 429,387 | 176,753 | 93,652 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 192,701 | 209,270 | 304,742 | 293,240 | 143,556 | 235,102 | 227,518 | 325,595 | 193,011 | 10,321 | 250,294 | 102,452 | 240,354 | 171,387 | 163,745 | 99,933 | 222,558 | 291,574 | 120,859 | 43,023 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 134,851 | 195,523 | 300,678 | 286,343 | 140,994 | 223,972 | 214,809 | 302,393 | 192,190 | 6,750 | 216,247 | 84,458 | 221,141 | 151,826 | 144,609 | 73,916 | 197,037 | 266,431 | 111,249 | 81,418 |
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 | 17,380,139 | 16,653,046 | 15,101,497 | 16,296,896 | 18,938,797 | 17,777,752 | 16,258,341 | 16,334,345 | 15,972,599 | 16,099,158 | 15,237,896 | 15,445,618 | 15,492,493 | 15,200,363 | 15,090,130 | 16,663,757 | 17,448,605 | 17,565,883 | 15,451,642 | 15,329,912 |
I. Tiền và các khoản tương đương tiền | 8,232,414 | 6,946,700 | 5,548,571 | 5,757,121 | 4,880,562 | 5,670,924 | 5,270,709 | 5,250,499 | 5,286,596 | 6,880,572 | 6,541,990 | 5,753,679 | 5,856,967 | 4,414,542 | 4,332,975 | 5,182,156 | 6,323,597 | 5,627,496 | 5,638,171 | 6,949,115 |
II. Các khoản đầu tư tài chính ngắn hạn | 3,256,345 | 2,992,225 | 3,847,675 | 4,329,389 | 5,183,384 | 5,076,799 | 4,924,908 | 4,807,331 | 4,710,712 | 3,291,314 | 2,646,167 | 2,670,301 | 2,335,055 | 2,823,238 | 3,060,940 | 3,340,784 | 2,891,535 | 2,962,152 | 2,427,636 | 2,742,983 |
III. Các khoản phải thu ngắn hạn | 4,256,497 | 4,551,969 | 3,660,350 | 4,160,391 | 6,953,813 | 5,572,501 | 4,729,215 | 4,990,498 | 4,547,434 | 4,652,434 | 4,377,267 | 4,619,779 | 4,661,536 | 4,850,831 | 5,027,219 | 5,661,092 | 5,973,563 | 6,914,700 | 5,522,139 | 4,164,888 |
IV. Tổng hàng tồn kho | 949,477 | 1,522,277 | 1,437,991 | 1,497,723 | 1,439,983 | 1,047,480 | 974,945 | 1,010,841 | 1,172,013 | 1,046,549 | 1,466,751 | 2,160,558 | 2,409,038 | 2,826,490 | 2,365,461 | 2,190,248 | 2,021,706 | 1,754,694 | 1,427,134 | 1,061,408 |
V. Tài sản ngắn hạn khác | 685,406 | 639,875 | 606,911 | 552,274 | 481,055 | 410,048 | 358,564 | 275,176 | 255,844 | 228,290 | 205,721 | 241,302 | 229,896 | 285,262 | 303,535 | 289,477 | 238,204 | 306,841 | 436,562 | 411,517 |
B. Tài sản cố định và đầu tư dài hạn | 9,962,316 | 10,279,227 | 10,366,709 | 10,104,248 | 9,625,372 | 9,279,429 | 9,376,170 | 9,442,220 | 9,204,268 | 8,944,127 | 9,407,213 | 9,247,379 | 9,390,034 | 9,366,941 | 9,510,579 | 9,706,901 | 9,617,429 | 9,622,446 | 9,976,740 | 9,745,146 |
I. Các khoản phải thu dài hạn | 93,823 | 126,825 | 124,464 | 123,024 | 122,709 | 121,692 | 123,166 | 123,823 | 125,269 | 161,520 | 173,206 | 175,180 | 188,483 | 130,715 | 140,219 | 153,966 | 180,342 | 159,712 | 165,312 | 163,795 |
II. Tài sản cố định | 3,582,716 | 3,666,873 | 3,412,403 | 3,360,910 | 3,011,250 | 3,074,275 | 3,064,713 | 3,070,197 | 2,936,888 | 2,820,014 | 2,886,932 | 2,981,904 | 2,942,513 | 3,024,524 | 3,131,908 | 3,135,216 | 3,092,392 | 3,119,698 | 3,213,823 | 3,180,502 |
III. Bất động sản đầu tư | 160,844 | 162,027 | 163,211 | 164,395 | 165,579 | 166,763 | 167,946 | 169,130 | 170,314 | 171,498 | 172,682 | 173,866 | 175,049 | 176,233 | 177,417 | 178,601 | 179,785 | 180,968 | 182,152 | 183,336 |
IV. Tài sản dở dang dài hạn | 246,769 | 253,859 | 542,585 | 391,118 | 408,391 | 206,267 | 187,688 | 171,959 | 216,273 | 202,553 | 191,211 | 183,615 | 225,805 | 244,009 | 123,757 | 235,819 | 164,301 | 149,022 | 141,368 | 202,623 |
V. Các khoản đầu tư tài chính dài hạn | 4,780,452 | 4,968,623 | 5,037,134 | 4,945,143 | 4,934,823 | 4,721,273 | 4,833,952 | 4,890,661 | 4,800,499 | 4,557,612 | 4,906,105 | 4,734,611 | 4,841,778 | 4,811,993 | 4,936,966 | 4,964,842 | 4,928,289 | 4,977,146 | 5,206,724 | 4,938,011 |
VI. Tổng tài sản dài hạn khác | 1,097,712 | 1,101,019 | 1,086,912 | 1,119,657 | 982,621 | 989,159 | 998,706 | 1,016,450 | 955,025 | 1,030,930 | 1,077,076 | 998,203 | 1,016,407 | 979,468 | 1,000,313 | 1,038,457 | 1,072,321 | 1,035,900 | 1,067,362 | 1,076,879 |
VII. Lợi thế thương mại | ||||||||||||||||||||
TỔNG CỘNG TÀI SẢN | 27,342,455 | 26,932,272 | 25,468,206 | 26,401,145 | 28,564,169 | 27,057,181 | 25,634,512 | 25,776,565 | 25,176,868 | 25,043,285 | 24,645,109 | 24,692,997 | 24,882,527 | 24,567,304 | 24,600,709 | 26,370,657 | 27,066,034 | 27,188,329 | 25,428,383 | 25,075,058 |
A. Nợ phải trả | 13,400,790 | 12,987,970 | 11,532,609 | 13,017,514 | 15,164,708 | 13,924,518 | 12,494,304 | 12,938,106 | 12,282,989 | 12,439,222 | 11,865,998 | 12,171,693 | 11,794,755 | 11,642,746 | 11,563,042 | 13,461,701 | 13,833,621 | 14,152,456 | 12,466,708 | 12,544,128 |
I. Nợ ngắn hạn | 9,038,784 | 9,400,374 | 7,875,993 | 9,205,806 | 11,337,210 | 10,121,966 | 8,568,239 | 9,247,302 | 8,815,826 | 9,040,249 | 8,323,533 | 8,625,940 | 8,229,877 | 8,162,769 | 8,038,888 | 9,696,305 | 9,728,615 | 10,019,137 | 8,285,786 | 8,286,384 |
II. Nợ dài hạn | 4,362,006 | 3,587,596 | 3,656,616 | 3,811,707 | 3,827,498 | 3,802,553 | 3,926,066 | 3,690,803 | 3,467,163 | 3,398,974 | 3,542,465 | 3,545,753 | 3,564,878 | 3,479,977 | 3,524,154 | 3,765,397 | 4,105,005 | 4,133,319 | 4,180,921 | 4,257,744 |
B. Nguồn vốn chủ sở hữu | 13,941,665 | 13,944,302 | 13,935,597 | 13,383,631 | 13,399,461 | 13,132,663 | 13,140,208 | 12,838,459 | 12,893,879 | 12,604,063 | 12,779,111 | 12,521,304 | 13,087,772 | 12,924,558 | 13,037,667 | 12,908,956 | 13,232,414 | 13,035,873 | 12,961,675 | 12,530,930 |
TỔNG CỘNG NGUỒN VỐN | 27,342,455 | 26,932,272 | 25,468,206 | 26,401,145 | 28,564,169 | 27,057,181 | 25,634,512 | 25,776,565 | 25,176,868 | 25,043,285 | 24,645,109 | 24,692,997 | 24,882,527 | 24,567,304 | 24,600,709 | 26,370,657 | 27,066,034 | 27,188,329 | 25,428,383 | 25,075,058 |