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 | 2,031,364 | 2,182,949 | 1,842,191 | 2,066,480 | 1,965,035 | 2,176,211 | 2,371,562 | 3,071,627 | 2,233,394 | 2,024,387 | 2,045,444 | 1,900,075 | 1,092,941 | 1,634,507 | 1,185,474 | 1,666,261 | 1,504,303 | 1,289,757 | 1,183,768 | 1,328,162 |
4. Giá vốn hàng bán | 1,341,809 | 1,500,980 | 1,096,124 | 1,142,840 | 1,308,106 | 1,293,705 | 1,114,448 | 1,718,642 | 1,315,625 | 1,127,008 | 895,050 | 1,035,268 | 743,157 | 972,735 | 746,519 | 1,208,510 | 1,078,539 | 896,134 | 850,704 | 1,028,302 |
5. Lợi nhuận gộp (3)-(4) | 687,615 | 680,217 | 741,349 | 922,370 | 653,588 | 880,463 | 1,254,387 | 1,351,602 | 917,595 | 895,932 | 1,150,362 | 862,621 | 349,498 | 663,680 | 436,333 | 457,338 | 425,048 | 393,422 | 330,057 | 296,527 |
6. Doanh thu hoạt động tài chính | 62,616 | 88,561 | 70,161 | 64,623 | 48,567 | 57,908 | 58,567 | 59,440 | 61,443 | 43,468 | 38,067 | 240,932 | 65,900 | 46,389 | 111,622 | 73,472 | 40,343 | 42,182 | 66,090 | 124,113 |
7. Chi phí tài chính | 185,252 | 201,319 | 223,279 | 228,349 | 276,437 | 255,026 | 256,207 | 247,035 | 253,166 | 225,455 | 217,565 | 200,603 | 190,709 | 220,247 | 94,655 | 116,733 | 135,890 | 93,166 | 127,671 | 110,274 |
-Trong đó: Chi phí lãi vay | 180,657 | 184,399 | 191,747 | 216,040 | 227,974 | 245,550 | 249,191 | 230,118 | 222,198 | 212,648 | 213,916 | 195,051 | 183,860 | 190,880 | 92,669 | 98,674 | 103,653 | 108,910 | 105,417 | 107,253 |
9. Chi phí bán hàng | 29,114 | 34,371 | 18,734 | 29,545 | 21,179 | 22,621 | 19,178 | 27,306 | 21,920 | 19,906 | 19,776 | 33,835 | 15,161 | 20,488 | 15,576 | 29,619 | 18,479 | 20,165 | 14,489 | 21,981 |
10. Chi phí quản lý doanh nghiệp | 109,606 | 175,369 | 95,959 | 314,954 | 97,385 | 148,451 | 101,936 | 304,279 | 105,656 | 86,245 | 83,664 | 156,915 | 73,445 | 75,001 | 66,127 | 126,298 | 63,547 | 38,947 | 56,456 | 89,908 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 633,325 | 470,393 | 594,698 | 681,092 | 525,058 | 692,088 | 1,144,667 | 1,145,279 | 956,579 | 836,345 | 1,045,175 | 1,024,524 | 297,666 | 529,103 | 537,079 | 715,469 | 411,642 | 459,329 | 314,810 | 521,223 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 632,771 | 473,716 | 598,764 | 681,544 | 526,409 | 696,672 | 1,152,246 | 1,060,447 | 924,223 | 844,606 | 1,046,810 | 1,032,663 | 298,927 | 531,178 | 538,492 | 723,773 | 420,935 | 462,261 | 316,460 | 521,872 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 561,515 | 402,889 | 548,910 | 643,489 | 465,168 | 623,415 | 1,054,782 | 968,038 | 834,375 | 755,061 | 955,361 | 923,784 | 270,234 | 470,323 | 471,790 | 664,237 | 367,600 | 403,385 | 278,096 | 477,435 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 479,846 | 353,865 | 480,482 | 504,114 | 449,650 | 488,982 | 745,082 | 719,193 | 680,855 | 596,446 | 693,337 | 791,799 | 263,643 | 383,675 | 415,812 | 651,249 | 347,013 | 373,737 | 255,894 | 449,245 |
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 | 10,627,103 | 9,567,638 | 9,985,294 | 9,522,301 | 9,367,077 | 8,932,282 | 9,046,536 | 8,586,477 | 7,506,676 | 7,624,757 | 7,459,877 | 6,755,533 | 6,644,772 | 7,083,303 | 5,968,813 | 6,013,639 | 5,809,082 | 6,003,915 | 5,926,660 | 6,012,736 |
I. Tiền và các khoản tương đương tiền | 5,068,970 | 3,675,602 | 3,319,609 | 3,022,796 | 2,085,304 | 1,620,220 | 1,395,513 | 1,151,270 | 1,061,800 | 1,607,324 | 1,776,626 | 1,830,901 | 2,075,495 | 2,301,829 | 1,177,800 | 657,639 | 696,805 | 785,929 | 1,296,596 | 1,559,577 |
II. Các khoản đầu tư tài chính ngắn hạn | 1,119,089 | 1,177,088 | 1,259,688 | 1,132,367 | 1,436,290 | 1,410,158 | 1,310,184 | 1,749,362 | 1,634,635 | 1,521,644 | 1,239,184 | 863,912 | 586,685 | 899,880 | 865,891 | 1,328,559 | 1,207,674 | 1,413,804 | 1,371,111 | 1,201,296 |
III. Các khoản phải thu ngắn hạn | 3,021,072 | 3,154,530 | 3,760,845 | 3,777,035 | 4,296,703 | 4,291,447 | 4,697,121 | 4,012,828 | 3,288,635 | 3,220,815 | 3,277,696 | 2,985,755 | 2,752,166 | 2,773,685 | 2,937,678 | 3,082,087 | 2,843,714 | 2,562,381 | 2,136,333 | 2,153,036 |
IV. Tổng hàng tồn kho | 1,229,430 | 1,351,561 | 1,408,632 | 1,353,834 | 1,328,063 | 1,386,383 | 1,412,299 | 1,421,790 | 1,254,925 | 1,019,531 | 910,207 | 798,892 | 850,380 | 898,359 | 833,780 | 807,507 | 953,762 | 1,147,204 | 1,009,683 | 987,204 |
V. Tài sản ngắn hạn khác | 188,541 | 208,857 | 236,519 | 236,269 | 220,716 | 224,074 | 231,418 | 251,226 | 266,681 | 255,443 | 256,165 | 276,072 | 380,045 | 209,550 | 153,663 | 137,848 | 107,127 | 94,597 | 112,936 | 111,623 |
B. Tài sản cố định và đầu tư dài hạn | 25,021,638 | 25,174,297 | 25,155,475 | 25,388,025 | 25,222,008 | 25,340,004 | 25,275,367 | 25,341,618 | 25,538,142 | 24,876,912 | 24,942,527 | 25,070,817 | 24,284,396 | 23,293,562 | 14,848,516 | 14,522,777 | 14,001,900 | 13,766,069 | 13,671,049 | 13,606,706 |
I. Các khoản phải thu dài hạn | 37,524 | 36,438 | 31,247 | 18,158 | 18,144 | 31,780 | 19,637 | 34,171 | 25,358 | 37,722 | 37,190 | 37,190 | 36,859 | 38,979 | 45,084 | 50,818 | 56,137 | 41,495 | 38,957 | 38,930 |
II. Tài sản cố định | 14,196,014 | 14,439,170 | 14,662,836 | 14,916,512 | 15,157,966 | 15,423,112 | 15,604,255 | 15,841,878 | 15,875,069 | 15,588,719 | 15,802,686 | 16,057,665 | 12,722,693 | 12,931,242 | 2,588,003 | 2,584,785 | 1,946,249 | 1,886,668 | 1,872,308 | 1,859,029 |
III. Bất động sản đầu tư | 2,590,193 | 2,637,980 | 1,317,055 | 1,345,380 | 1,373,797 | 1,400,084 | 1,428,434 | 1,456,785 | 1,485,155 | 1,513,526 | 1,541,897 | 1,570,332 | 1,679,105 | 1,710,701 | 1,741,499 | 1,773,067 | 1,804,635 | 1,836,202 | 1,832,846 | 1,856,449 |
IV. Tài sản dở dang dài hạn | 1,093,217 | 1,007,018 | 1,986,254 | 1,607,782 | 965,154 | 766,815 | 594,801 | 549,128 | 680,259 | 647,570 | 455,514 | 405,953 | 2,961,062 | 1,588,621 | 441,827 | 275,955 | 299,170 | 139,771 | 79,889 | 52,682 |
V. Các khoản đầu tư tài chính dài hạn | 6,221,629 | 6,162,107 | 6,234,246 | 6,560,456 | 6,779,253 | 6,783,646 | 6,680,466 | 6,490,633 | 6,491,467 | 6,424,860 | 6,429,036 | 6,311,443 | 6,257,330 | 6,384,185 | 9,488,436 | 9,287,155 | 9,339,080 | 9,290,892 | 9,267,136 | 9,211,249 |
VI. Tổng tài sản dài hạn khác | 414,610 | 413,832 | 428,485 | 426,786 | 397,145 | 386,416 | 382,023 | 385,674 | 379,884 | 375,128 | 377,446 | 380,105 | 309,847 | 312,964 | 301,605 | 308,263 | 307,033 | 314,583 | 316,595 | 318,185 |
VII. Lợi thế thương mại | 460,152 | 477,752 | 495,351 | 512,951 | 530,550 | 548,150 | 565,750 | 583,349 | 600,949 | 289,388 | 298,758 | 308,129 | 317,500 | 326,870 | 242,062 | 242,735 | 249,596 | 256,458 | 263,319 | 270,181 |
TỔNG CỘNG TÀI SẢN | 35,648,741 | 34,741,935 | 35,140,769 | 34,910,326 | 34,589,085 | 34,272,285 | 34,321,902 | 33,928,095 | 33,044,818 | 32,501,669 | 32,402,405 | 31,826,349 | 30,929,168 | 30,376,865 | 20,817,329 | 20,536,416 | 19,810,982 | 19,769,985 | 19,597,709 | 19,619,441 |
A. Nợ phải trả | 13,860,699 | 13,496,031 | 14,286,415 | 14,140,000 | 14,072,391 | 14,212,783 | 14,524,124 | 14,716,793 | 14,814,491 | 14,931,341 | 15,456,797 | 15,470,348 | 15,264,642 | 14,987,860 | 8,189,844 | 8,323,794 | 8,224,628 | 8,586,713 | 8,817,803 | 8,518,063 |
I. Nợ ngắn hạn | 3,497,047 | 4,110,085 | 4,013,972 | 3,936,140 | 4,519,769 | 3,942,007 | 3,835,177 | 4,091,037 | 3,793,038 | 3,962,627 | 4,087,803 | 4,356,127 | 3,845,289 | 4,604,048 | 3,127,228 | 3,435,674 | 2,944,632 | 3,368,107 | 3,572,437 | 3,265,709 |
II. Nợ dài hạn | 10,363,652 | 9,385,947 | 10,272,443 | 10,203,860 | 9,552,623 | 10,270,776 | 10,688,946 | 10,625,756 | 11,021,453 | 10,968,714 | 11,368,994 | 11,114,221 | 11,419,353 | 10,383,812 | 5,062,616 | 4,888,121 | 5,279,996 | 5,218,606 | 5,245,366 | 5,252,355 |
B. Nguồn vốn chủ sở hữu | 21,788,042 | 21,245,903 | 20,854,353 | 20,770,326 | 20,516,694 | 20,059,503 | 19,797,779 | 19,211,302 | 18,230,327 | 17,570,328 | 16,945,608 | 16,356,002 | 15,664,526 | 15,389,005 | 12,627,485 | 12,212,622 | 11,586,354 | 11,183,271 | 10,779,906 | 11,101,378 |
TỔNG CỘNG NGUỒN VỐN | 35,648,741 | 34,741,935 | 35,140,769 | 34,910,326 | 34,589,085 | 34,272,285 | 34,321,902 | 33,928,095 | 33,044,818 | 32,501,669 | 32,402,405 | 31,826,349 | 30,929,168 | 30,376,865 | 20,817,329 | 20,536,416 | 19,810,982 | 19,769,985 | 19,597,709 | 19,619,441 |