Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 29,921,698 35,633,001 44,030,782 52,625,175 62,962,652
2. Deductions of revenue 91,298 -24,261 13,483 7,274 113,858
3. Net revenues (1)-(2) 29,830,401 35,657,263 44,017,299 52,617,901 62,848,794
4. Cost of goods sold 18,014,568 21,977,258 26,620,530 32,287,965 39,049,042
5. Gross profit (3)-(4) 11,815,832 13,680,005 17,396,769 20,329,936 23,799,752
6. Revenue of financial operations 821,896 1,270,789 1,997,974 2,336,069 1,929,473
7. Financial expense 548,165 1,142,740 1,662,722 1,718,298 1,811,547
-In which: Loan interest expenses 385,338 482,548 645,726 832,649 551,639
8. Profit or loss from joint ventures, associated companies 312,194 685,330 484,396 76,051 393,451
9. Cost of sales 2,712,633 3,712,000 4,633,659 5,090,499 6,205,378
10. Enterprise administration expenses 4,500,944 4,554,907 6,001,968 6,821,500 7,079,498
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 5,188,180 6,226,478 7,580,790 9,111,759 11,026,253
12. Other income 131,401 133,219 184,486 201,227 147,905
13. Other expenses 58,599 24,507 111,331 109,966 103,320
14. Other profit (12)-(13) 72,802 108,712 73,156 91,261 44,586
15. Total accounting profit before tax (11)+(14) 5,260,982 6,335,191 7,653,946 9,203,020 11,070,839
16. Costs of current corporate income tax 936,883 956,801 1,190,689 1,415,812 1,928,633
17. Costs of deferred corporate income tax -98,306 33,591 -12,765 -5,284 -277,872
18. Costs of corporate income tax (16)+(17) 838,577 990,392 1,177,924 1,410,528 1,650,760
19. Profit after corporate income tax (15)-(18) 4,422,405 5,344,799 6,476,022 7,792,492 9,420,079
20. Interest after tax of shareholders who not control 884,857 1,012,264 1,181,005 1,321,969 1,571,043
21. Profit after tax of parent company shareholders (19)-(20) 3,537,547 4,332,535 5,295,017 6,470,522 7,849,035
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)