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 | 6,832,180 | 9,488,663 | 6,171,519 | 7,026,415 | 6,375,572 | 6,845,658 | 5,721,411 | 6,936,598 | 5,323,978 | 5,509,474 | 3,534,409 | 5,004,340 | 4,318,953 | 4,236,502 | 3,188,755 | 3,855,283 | 3,659,950 | 3,754,334 | 2,980,905 | 2,973,234 |
4. Giá vốn hàng bán | 5,980,831 | 8,524,646 | 5,373,779 | 6,288,590 | 5,669,628 | 5,931,148 | 5,050,860 | 6,397,124 | 4,643,121 | 4,965,941 | 2,904,429 | 4,325,876 | 3,814,494 | 3,481,513 | 2,679,657 | 3,356,045 | 3,191,728 | 3,215,512 | 2,450,582 | 2,763,731 |
5. Lợi nhuận gộp (3)-(4) | 840,878 | 952,190 | 785,417 | 730,152 | 696,870 | 865,680 | 659,328 | 530,017 | 665,836 | 534,937 | 611,502 | 664,318 | 497,445 | 754,841 | 501,691 | 494,791 | 464,602 | 512,397 | 524,168 | 202,821 |
6. Doanh thu hoạt động tài chính | 319,346 | 170,790 | 300,856 | 414,079 | 413,200 | 242,184 | 304,855 | 292,928 | 259,523 | 234,638 | 168,338 | 336,641 | 346,189 | 186,486 | 96,306 | 143,241 | 72,544 | 95,228 | 65,033 | 352,097 |
7. Chi phí tài chính | 531,568 | 412,779 | 499,295 | 579,833 | 538,285 | 574,749 | 502,482 | 363,210 | 339,527 | 245,712 | 236,584 | 171,236 | 302,335 | 237,289 | 179,083 | 225,270 | 211,360 | 174,083 | 227,217 | 201,590 |
-Trong đó: Chi phí lãi vay | 388,756 | 420,670 | 416,531 | 443,289 | 444,204 | 578,226 | 358,959 | 329,562 | 232,154 | 261,669 | 183,208 | 176,592 | 192,435 | 226,982 | 162,113 | 168,705 | 134,091 | 166,411 | 140,922 | 171,772 |
9. Chi phí bán hàng | 164,308 | 178,903 | 205,490 | 186,246 | 152,453 | 165,174 | 155,137 | 158,863 | 158,631 | 172,316 | 153,822 | 186,313 | 144,544 | 147,472 | 110,451 | 167,082 | 107,037 | 118,911 | 145,365 | 120,279 |
10. Chi phí quản lý doanh nghiệp | 186,173 | 297,527 | 182,585 | 175,964 | 139,434 | 194,036 | 164,430 | 142,215 | 137,017 | 171,028 | 155,923 | 169,601 | 147,834 | 277,520 | 108,255 | 100,017 | 75,261 | 59,425 | 115,424 | 157,518 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 279,356 | 225,831 | 188,233 | 243,591 | 255,095 | 160,363 | 130,944 | 157,960 | 286,184 | 199,245 | 239,483 | 473,671 | 257,157 | 284,661 | 204,640 | 164,525 | 137,544 | 276,236 | 105,803 | 69,318 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 264,894 | 225,950 | 201,002 | 228,092 | 252,820 | 133,847 | 152,431 | 150,053 | 282,278 | 250,746 | 221,483 | 310,861 | 262,482 | 263,412 | 215,169 | 170,967 | 134,052 | 275,112 | 111,530 | 73,361 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 227,835 | 223,986 | 187,576 | 177,382 | 216,865 | 71,468 | 152,888 | 118,574 | 261,716 | 230,576 | 206,757 | 241,267 | 194,859 | 214,637 | 192,341 | 139,547 | 103,844 | 224,614 | 95,874 | 15,933 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 217,205 | 194,731 | 204,352 | 154,068 | 194,788 | 66,673 | 149,389 | 95,281 | 225,869 | 259,520 | 205,188 | 214,819 | 195,118 | 216,161 | 192,009 | 138,208 | 98,663 | 240,459 | 73,489 | 19,863 |
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 | 24,016,137 | 23,751,778 | 24,306,122 | 24,200,170 | 20,878,581 | 20,047,095 | 19,478,013 | 18,697,322 | 17,558,436 | 18,026,635 | 15,612,208 | 14,979,299 | 13,853,621 | 12,577,331 | 12,418,476 | 10,248,237 | 10,239,317 | 10,096,876 | 10,595,029 | 9,647,290 |
I. Tiền và các khoản tương đương tiền | 4,806,052 | 4,630,062 | 4,445,072 | 4,587,680 | 2,841,903 | 3,146,177 | 2,316,002 | 2,509,137 | 2,479,055 | 2,563,429 | 1,372,552 | 2,401,712 | 1,743,178 | 1,823,297 | 600,805 | 980,270 | 916,524 | 1,009,915 | 644,481 | 562,948 |
II. Các khoản đầu tư tài chính ngắn hạn | 3,550,712 | 3,803,308 | 3,241,965 | 2,697,363 | 2,655,835 | 2,528,432 | 2,349,446 | 2,229,074 | 2,216,001 | 2,031,296 | 1,837,668 | 1,675,418 | 1,605,955 | 1,239,956 | 1,584,594 | 1,525,093 | 1,058,169 | 885,685 | 424,436 | 842,823 |
III. Các khoản phải thu ngắn hạn | 12,130,966 | 11,240,417 | 12,003,366 | 13,351,350 | 11,044,413 | 9,733,674 | 9,408,067 | 9,106,232 | 9,062,131 | 8,661,534 | 8,335,609 | 7,834,506 | 7,281,909 | 6,219,459 | 5,906,192 | 5,276,717 | 5,725,781 | 5,504,006 | 6,508,472 | 5,507,244 |
IV. Tổng hàng tồn kho | 3,390,604 | 3,953,197 | 4,495,554 | 3,439,520 | 4,184,901 | 4,504,476 | 5,251,656 | 4,699,950 | 3,691,665 | 4,625,728 | 3,917,004 | 2,966,541 | 3,120,984 | 3,158,779 | 4,104,667 | 2,121,467 | 2,279,351 | 2,523,410 | 2,803,742 | 2,365,941 |
V. Tài sản ngắn hạn khác | 137,803 | 124,793 | 120,163 | 124,256 | 151,529 | 134,336 | 152,842 | 152,929 | 109,584 | 144,649 | 149,375 | 101,122 | 101,596 | 135,839 | 222,218 | 344,689 | 259,493 | 173,860 | 213,898 | 368,335 |
B. Tài sản cố định và đầu tư dài hạn | 10,353,120 | 10,326,517 | 9,892,290 | 9,934,795 | 9,884,800 | 9,887,191 | 10,238,050 | 10,343,904 | 10,321,416 | 9,703,733 | 9,603,624 | 8,554,301 | 7,637,832 | 7,893,569 | 8,045,035 | 8,048,411 | 8,163,285 | 7,966,088 | 7,804,863 | 7,585,999 |
I. Các khoản phải thu dài hạn | 726,140 | 682,625 | 509,184 | 508,302 | 500,003 | 488,415 | 626,995 | 618,323 | 623,624 | 327,154 | 494,374 | 213,655 | 158,020 | 134,911 | 115,340 | 109,946 | 156,172 | 102,320 | 142,435 | 151,130 |
II. Tài sản cố định | 3,994,486 | 4,180,851 | 4,074,414 | 3,997,186 | 4,058,185 | 4,154,509 | 4,238,451 | 4,349,758 | 4,403,447 | 4,522,277 | 4,230,222 | 4,482,561 | 3,712,982 | 3,922,473 | 4,094,517 | 4,127,362 | 4,211,771 | 4,242,774 | 4,196,278 | 4,220,315 |
III. Bất động sản đầu tư | 795,269 | 807,167 | 573,675 | 572,368 | 575,806 | 573,085 | 575,221 | 578,787 | 584,173 | 582,209 | 581,620 | 579,790 | 574,256 | 577,878 | 580,975 | 584,029 | 587,175 | 592,474 | 573,496 | 375,414 |
IV. Tài sản dở dang dài hạn | 302,150 | 225,053 | 385,143 | 500,710 | 392,977 | 318,876 | 360,570 | 374,093 | 356,075 | 315,556 | 379,962 | 363,036 | 396,624 | 404,249 | 422,309 | 423,721 | 362,383 | 347,514 | 382,391 | 384,731 |
V. Các khoản đầu tư tài chính dài hạn | 3,098,729 | 2,997,299 | 2,997,882 | 3,016,749 | 3,017,519 | 2,995,626 | 3,078,372 | 3,035,562 | 2,996,260 | 2,552,735 | 2,597,595 | 1,548,504 | 1,414,516 | 1,411,279 | 1,390,820 | 1,384,680 | 1,419,371 | 1,192,026 | 1,088,613 | 1,036,980 |
VI. Tổng tài sản dài hạn khác | 1,228,610 | 1,216,304 | 1,276,146 | 1,257,892 | 1,252,982 | 1,263,610 | 1,259,629 | 1,282,828 | 1,247,545 | 1,287,768 | 1,194,699 | 1,252,265 | 1,273,121 | 1,329,335 | 1,322,496 | 1,294,963 | 1,297,570 | 1,330,926 | 1,247,108 | 1,280,304 |
VII. Lợi thế thương mại | 207,736 | 217,217 | 75,846 | 81,587 | 87,328 | 93,070 | 98,811 | 104,552 | 110,293 | 116,034 | 125,152 | 114,490 | 108,312 | 113,445 | 118,577 | 123,710 | 128,843 | 158,055 | 174,542 | 137,125 |
TỔNG CỘNG TÀI SẢN | 34,369,257 | 34,078,294 | 34,198,412 | 34,134,965 | 30,763,381 | 29,934,286 | 29,716,064 | 29,041,226 | 27,879,852 | 27,730,368 | 25,215,832 | 23,533,600 | 21,491,453 | 20,470,899 | 20,463,511 | 18,296,648 | 18,402,602 | 18,062,964 | 18,399,892 | 17,233,289 |
A. Nợ phải trả | 23,419,639 | 22,934,261 | 22,875,627 | 23,001,530 | 19,993,951 | 19,430,643 | 19,308,662 | 18,864,049 | 17,944,910 | 18,061,489 | 15,640,187 | 14,067,461 | 13,005,931 | 12,232,594 | 12,263,319 | 10,376,315 | 10,717,237 | 10,439,873 | 10,616,298 | 9,631,620 |
I. Nợ ngắn hạn | 20,037,216 | 19,399,729 | 19,671,136 | 20,031,222 | 17,722,957 | 17,196,872 | 16,651,196 | 16,227,009 | 15,205,472 | 15,294,960 | 12,342,492 | 10,566,405 | 9,644,486 | 8,571,563 | 9,286,427 | 7,968,243 | 8,785,260 | 8,902,289 | 9,046,825 | 7,789,928 |
II. Nợ dài hạn | 3,382,423 | 3,534,532 | 3,204,491 | 2,970,309 | 2,270,994 | 2,233,771 | 2,657,466 | 2,637,040 | 2,739,438 | 2,766,529 | 3,297,695 | 3,501,057 | 3,361,445 | 3,661,031 | 2,976,892 | 2,408,072 | 1,931,977 | 1,537,584 | 1,569,472 | 1,841,693 |
B. Nguồn vốn chủ sở hữu | 10,949,618 | 11,144,034 | 11,322,785 | 11,133,434 | 10,769,430 | 10,503,643 | 10,407,402 | 10,177,178 | 9,934,942 | 9,668,879 | 9,575,646 | 9,466,139 | 8,485,522 | 8,238,305 | 8,200,192 | 7,920,333 | 7,685,365 | 7,623,091 | 7,783,594 | 7,601,669 |
TỔNG CỘNG NGUỒN VỐN | 34,369,257 | 34,078,294 | 34,198,412 | 34,134,965 | 30,763,381 | 29,934,286 | 29,716,064 | 29,041,226 | 27,879,852 | 27,730,368 | 25,215,832 | 23,533,600 | 21,491,453 | 20,470,899 | 20,463,511 | 18,296,648 | 18,402,602 | 18,062,964 | 18,399,892 | 17,233,289 |