Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 18,847,759 16,822,285 16,757,537 21,351,266 25,659,653
2. Deductions of revenue 133,553 158,151 150,269 221,644 196,502
3. Net revenues (1)-(2) 18,714,206 16,664,134 16,607,269 21,129,622 25,463,151
4. Cost of goods sold 16,884,084 14,551,179 14,581,335 18,065,541 21,352,090
5. Gross profit (3)-(4) 1,830,122 2,112,955 2,025,933 3,064,081 4,111,060
6. Revenue of financial operations 394,871 839,626 546,467 544,051 1,714,557
7. Financial expense 744,443 1,127,462 901,030 608,827 538,425
-In which: Loan interest expenses 516,391 716,344 559,128 269,292 230,635
8. Profit or loss from joint ventures, associated companies 28,527 19,476 33,654 24,720 129,065
9. Cost of sales 360,858 348,745 327,730 410,091 501,200
10. Enterprise administration expenses 387,450 408,239 420,315 449,973 669,050
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 760,768 1,087,611 956,978 2,163,961 4,246,009
12. Other income 59,485 41,567 23,590 13,640 9,854
13. Other expenses 2,247 9,877 6,216 17,291 10,198
14. Other profit (12)-(13) 57,237 31,691 17,374 -3,651 -344
15. Total accounting profit before tax (11)+(14) 818,006 1,119,301 974,353 2,160,310 4,245,665
16. Costs of current corporate income tax 177,074 140,619 184,638 457,282 826,191
17. Costs of deferred corporate income tax -13,857 7,902 -9,234 -19,125 18,010
18. Costs of corporate income tax (16)+(17) 163,217 148,521 175,404 438,157 844,201
19. Profit after corporate income tax (15)-(18) 654,789 970,780 798,949 1,722,153 3,401,464
20. Interest after tax of shareholders who not control 88,922 91,019 48,946 126,584 160,741
21. Profit after tax of parent company shareholders (19)-(20) 565,867 879,761 750,003 1,595,569 3,240,723
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)