Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 28,793,957 32,263,703 30,169,597 34,125,991 39,906,884
2. Deductions of revenue 209,264 173,769 171,499 366,715 387,719
3. Net revenues (1)-(2) 28,584,693 32,089,934 29,998,097 33,759,276 39,519,165
4. Cost of goods sold 24,203,922 25,631,674 24,488,066 26,993,741 31,089,961
5. Gross profit (3)-(4) 4,380,771 6,458,260 5,510,031 6,765,535 8,429,204
6. Revenue of financial operations 1,157,548 725,643 450,139 1,496,743 1,256,401
7. Financial expense 1,575,383 2,265,787 1,889,203 1,690,192 1,767,541
-In which: Loan interest expenses 1,110,280 1,374,626 1,378,991 1,077,057 1,183,323
8. Profit or loss from joint ventures, associated companies 227,388 38,016 60,856 36,999 132,594
9. Cost of sales 894,029 1,289,959 1,139,838 1,274,513 1,428,620
10. Enterprise administration expenses 1,285,648 1,652,592 1,575,768 1,765,163 2,011,967
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 2,010,646 2,013,580 1,416,217 3,569,409 4,610,071
12. Other income 103,135 158,210 84,140 166,941 154,420
13. Other expenses 59,353 78,362 102,256 120,408 74,796
14. Other profit (12)-(13) 43,782 79,848 -18,117 46,533 79,624
15. Total accounting profit before tax (11)+(14) 2,054,428 2,093,428 1,398,101 3,615,942 4,689,695
16. Costs of current corporate income tax 390,404 532,931 617,295 956,817 1,617,866
17. Costs of deferred corporate income tax -2,483 7,444 -83,951 -7,773 61,205
18. Costs of corporate income tax (16)+(17) 387,921 540,375 533,344 949,044 1,679,072
19. Profit after corporate income tax (15)-(18) 1,666,507 1,553,053 864,756 2,666,898 3,010,624
20. Interest after tax of shareholders who not control 622,759 1,173,349 533,735 1,042,812 1,481,479
21. Profit after tax of parent company shareholders (19)-(20) 1,043,748 379,704 331,021 1,624,086 1,529,145
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)