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 | 2,675,286 | 2,807,932 | 2,655,816 | 3,789,518 | 2,381,678 | 4,568,512 | 1,965,138 | 1,929,357 | 3,174,477 | 2,192,300 | 1,333,140 | 2,133,418 | 1,269,106 | 1,388,902 | 952,021 | 1,692,164 | 1,270,012 | 1,532,870 | 1,000,505 | 3,612,947 |
4. Giá vốn hàng bán | 2,284,000 | 2,495,867 | 1,895,493 | 3,498,330 | 2,318,483 | 4,070,943 | 1,650,297 | 1,553,851 | 2,888,997 | 1,892,163 | 1,167,692 | 1,889,712 | 1,021,325 | 1,202,508 | 797,911 | 1,429,337 | 984,525 | 1,348,429 | 893,899 | 3,209,932 |
5. Lợi nhuận gộp (3)-(4) | 391,286 | 318,041 | 754,346 | 291,188 | 63,196 | 497,569 | 314,841 | 375,506 | 285,430 | 300,189 | 165,396 | 242,346 | 247,454 | 186,479 | 154,025 | 262,744 | 285,419 | 184,441 | 106,606 | 401,375 |
6. Doanh thu hoạt động tài chính | 40,571 | 54,215 | 70,665 | 97,952 | 44,662 | 97,361 | 92,919 | 78,061 | 105,515 | 165,329 | 736,519 | 220,759 | 108,900 | -294,853 | 496,464 | 139,688 | 2,185,280 | 59,012 | 678,333 | 81,832 |
7. Chi phí tài chính | 99,088 | 104,266 | 134,762 | 179,269 | 159,034 | 263,428 | 226,849 | 199,033 | 177,761 | 197,706 | 196,553 | 198,928 | 194,189 | 53,840 | 52,444 | 49,928 | 72,689 | 62,710 | 89,186 | 82,224 |
-Trong đó: Chi phí lãi vay | 96,210 | 101,893 | 134,300 | 171,653 | 158,310 | 262,254 | 217,536 | 190,076 | 175,528 | 194,110 | 192,973 | 195,159 | 184,289 | 71,582 | 49,709 | 53,794 | 55,158 | 58,235 | 87,556 | 171,519 |
9. Chi phí bán hàng | 30,963 | -2,637 | 24,628 | 27,378 | 31,293 | 33,350 | 14,684 | 10,485 | 16,313 | 16,007 | 15,039 | 6,443 | 16,877 | 2,315 | 18,936 | 10,580 | 21,436 | 7,287 | 21,700 | 19,922 |
10. Chi phí quản lý doanh nghiệp | 99,129 | 75,243 | 79,434 | 25,676 | -201,498 | 65,520 | 86,680 | 120,975 | -34,427 | 258,266 | -108,166 | 92,422 | -2,321 | -78,326 | 118,010 | 93,475 | 1,105,861 | -220,867 | 573,848 | 96,812 |
11. Lợi nhuận thuần từ hoạt động kinh doanh (5)+(6)-(7)+(8)-(9)-(10) | 187,070 | 174,670 | 564,093 | 130,709 | 83,543 | 220,470 | 40,630 | 113,831 | 224,207 | -4,878 | 784,658 | 186,471 | 111,494 | -36,903 | 451,192 | 262,102 | 1,281,511 | 422,667 | 100,923 | 307,128 |
15. Tổng lợi nhuận kế toán trước thuế (11)+(14) | 188,921 | 174,484 | 568,105 | 139,272 | 92,390 | 222,919 | 38,278 | 120,747 | 273,872 | -49,875 | 787,099 | 190,934 | 112,983 | -30,104 | 452,303 | 343,205 | 1,273,924 | 431,546 | 106,944 | 309,134 |
19. Lợi nhuận sau thuế thu nhập doanh nghiệp (15)-(18) | 147,492 | 135,485 | 482,600 | 131,769 | 27,478 | 158,391 | 18,825 | 80,162 | 249,364 | -60,265 | 779,909 | 173,738 | 108,891 | -96,508 | 345,349 | 261,344 | 1,037,747 | 349,288 | 63,841 | 246,723 |
21. Lợi nhuận sau thuế của cổ đông của công ty mẹ (19)-(20) | 80,261 | 97,559 | 463,131 | 146,067 | 103,892 | 111,849 | 16,071 | 35,999 | 187,250 | -104,514 | 759,333 | 133,457 | 54,946 | -124,119 | 341,549 | 238,635 | 1,002,627 | 329,657 | 66,897 | 217,672 |
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 | 17,379,218 | 16,769,984 | 17,063,866 | 17,598,549 | 17,969,184 | 19,395,748 | 20,145,356 | 19,833,103 | 19,442,340 | 20,394,615 | 20,548,749 | 21,461,813 | 21,680,855 | 21,359,004 | 15,001,005 | 12,965,460 | 12,099,653 | 11,110,359 | 10,549,500 | 11,062,499 |
I. Tiền và các khoản tương đương tiền | 1,129,302 | 1,606,295 | 1,309,166 | 2,282,499 | 1,269,067 | 1,305,389 | 950,825 | 1,749,103 | 911,439 | 1,214,638 | 1,642,263 | 2,742,235 | 1,322,330 | 2,827,599 | 894,699 | 2,035,307 | 2,025,398 | 1,456,228 | 942,222 | 1,369,951 |
II. Các khoản đầu tư tài chính ngắn hạn | 1,354,599 | 1,128,877 | 1,114,547 | 1,504,931 | 1,386,093 | 1,915,165 | 2,168,306 | 1,426,126 | 1,917,292 | 3,282,106 | 4,399,031 | 3,942,739 | 2,699,143 | 1,869,867 | 1,693,118 | 1,517,885 | 1,132,571 | 693,809 | 804,782 | 934,333 |
III. Các khoản phải thu ngắn hạn | 6,739,931 | 6,021,053 | 6,945,839 | 6,952,127 | 7,852,696 | 8,472,183 | 9,210,271 | 9,376,167 | 10,281,512 | 9,855,259 | 10,416,181 | 10,851,971 | 14,263,002 | 13,759,289 | 9,749,930 | 7,363,474 | 6,798,179 | 6,957,006 | 6,805,750 | 6,294,365 |
IV. Tổng hàng tồn kho | 7,643,158 | 7,507,291 | 7,213,582 | 6,293,460 | 6,953,646 | 7,210,688 | 7,281,883 | 6,767,187 | 5,881,677 | 5,648,242 | 3,742,881 | 3,629,703 | 3,196,899 | 2,712,877 | 2,474,378 | 1,879,616 | 1,984,055 | 1,864,117 | 1,854,693 | 2,329,061 |
V. Tài sản ngắn hạn khác | 512,228 | 506,467 | 480,732 | 565,531 | 507,682 | 492,324 | 534,070 | 514,520 | 450,420 | 394,372 | 348,392 | 295,166 | 199,481 | 189,373 | 188,881 | 169,177 | 159,449 | 139,199 | 142,053 | 134,789 |
B. Tài sản cố định và đầu tư dài hạn | 11,897,717 | 11,865,549 | 12,007,555 | 12,600,637 | 12,063,404 | 11,971,627 | 12,328,987 | 12,452,163 | 11,523,681 | 10,863,847 | 10,080,138 | 9,733,020 | 9,159,204 | 8,767,381 | 6,496,219 | 6,693,628 | 7,257,342 | 6,924,296 | 6,967,198 | 7,074,532 |
I. Các khoản phải thu dài hạn | 55,930 | 56,263 | 6,085 | 5,344 | 158,430 | 158,487 | 173,805 | 151,475 | 177,226 | 176,093 | 175,493 | 2,380,239 | 2,386,388 | 2,381,786 | 450,949 | 304,537 | 557,862 | 410,452 | 495,588 | 435,535 |
II. Tài sản cố định | 3,967,592 | 3,757,751 | 3,815,476 | 3,805,563 | 3,685,783 | 3,709,650 | 3,756,876 | 2,670,498 | 2,665,227 | 2,672,870 | 2,633,293 | 2,532,067 | 2,512,176 | 2,550,642 | 2,556,686 | 2,586,105 | 2,472,496 | 2,519,038 | 2,377,257 | 2,440,450 |
III. Bất động sản đầu tư | 234,217 | 494,353 | 237,194 | 241,217 | 243,259 | 248,465 | 229,504 | 252,310 | 260,261 | 426,802 | 431,602 | 745,437 | 752,383 | 759,329 | 766,276 | 799,734 | 806,018 | 811,710 | 821,807 | 896,066 |
IV. Tài sản dở dang dài hạn | 6,606,822 | 6,546,294 | 6,712,736 | 7,277,497 | 6,717,170 | 6,552,052 | 6,763,720 | 7,935,934 | 6,981,318 | 6,312,428 | 4,345,196 | 1,909,374 | 1,202,438 | 1,030,353 | 968,194 | 1,191,045 | 1,967,569 | 1,752,679 | 1,874,593 | 1,696,688 |
V. Các khoản đầu tư tài chính dài hạn | 698,065 | 703,414 | 927,917 | 940,960 | 965,045 | 1,003,521 | 1,088,083 | 1,122,127 | 1,131,504 | 1,022,614 | 1,056,538 | 1,470,299 | 1,591,494 | 1,328,416 | 1,044,750 | 1,102,505 | 741,030 | 701,778 | 684,157 | 872,707 |
VI. Tổng tài sản dài hạn khác | 260,905 | 229,741 | 226,863 | 245,225 | 205,335 | 207,522 | 221,519 | 218,526 | 205,562 | 146,906 | 158,743 | 674,937 | 692,366 | 689,536 | 680,346 | 678,985 | 679,952 | 694,525 | 677,984 | 695,575 |
VII. Lợi thế thương mại | 74,185 | 77,734 | 81,283 | 84,832 | 88,382 | 91,931 | 95,480 | 101,293 | 102,585 | 106,134 | 1,279,272 | 20,667 | 21,959 | 27,319 | 29,018 | 30,716 | 32,415 | 34,114 | 35,812 | 37,511 |
TỔNG CỘNG TÀI SẢN | 29,276,934 | 28,635,533 | 29,071,420 | 30,199,186 | 30,032,588 | 31,367,376 | 32,474,344 | 32,285,266 | 30,966,021 | 31,258,463 | 30,628,887 | 31,194,832 | 30,840,059 | 30,126,386 | 21,497,224 | 19,659,087 | 19,356,995 | 18,034,655 | 17,516,698 | 18,137,031 |
A. Nợ phải trả | 18,340,068 | 17,797,245 | 18,344,805 | 20,016,824 | 20,006,946 | 21,369,190 | 22,550,246 | 22,259,192 | 20,996,073 | 21,537,851 | 21,479,926 | 23,554,046 | 23,231,144 | 22,687,656 | 13,804,053 | 12,471,832 | 10,559,855 | 10,273,983 | 9,845,099 | 10,374,631 |
I. Nợ ngắn hạn | 13,236,972 | 12,624,671 | 12,472,793 | 13,893,635 | 13,511,870 | 14,001,063 | 12,689,036 | 13,007,646 | 11,889,154 | 12,489,790 | 12,042,228 | 15,460,957 | 14,633,011 | 14,357,186 | 10,210,244 | 9,001,342 | 6,832,678 | 6,497,604 | 5,936,783 | 6,435,836 |
II. Nợ dài hạn | 5,103,096 | 5,172,573 | 5,872,012 | 6,123,190 | 6,495,075 | 7,368,127 | 9,861,210 | 9,251,545 | 9,106,920 | 9,048,061 | 9,437,697 | 8,093,089 | 8,598,133 | 8,330,470 | 3,593,810 | 3,470,490 | 3,727,178 | 3,776,379 | 3,908,317 | 3,938,794 |
B. Nguồn vốn chủ sở hữu | 10,936,867 | 10,838,288 | 10,726,616 | 10,182,361 | 10,025,643 | 9,998,185 | 9,924,097 | 10,026,075 | 9,969,947 | 9,720,612 | 9,148,961 | 7,640,786 | 7,608,916 | 7,438,730 | 7,693,171 | 7,187,255 | 8,797,140 | 7,760,672 | 7,671,598 | 7,762,400 |
TỔNG CỘNG NGUỒN VỐN | 29,276,934 | 28,635,533 | 29,071,420 | 30,199,186 | 30,032,588 | 31,367,376 | 32,474,344 | 32,285,266 | 30,966,021 | 31,258,463 | 30,628,887 | 31,194,832 | 30,840,059 | 30,126,386 | 21,497,224 | 19,659,087 | 19,356,995 | 18,034,655 | 17,516,698 | 18,137,031 |