Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 14,237,828 16,419,120 19,354,464 23,880,500 32,557,947
2. Deductions of revenue 17,036 6,461 5,088 2,470 1,673
3. Net revenues (1)-(2) 14,220,792 16,412,659 19,349,376 23,878,030 32,556,274
4. Cost of goods sold 13,344,787 15,547,310 18,401,156 22,745,049 30,747,102
5. Gross profit (3)-(4) 876,005 865,349 948,219 1,132,980 1,809,172
6. Revenue of financial operations 277,549 489,190 775,700 561,785 927,199
7. Financial expense 94,375 162,631 215,403 210,442 127,912
-In which: Loan interest expenses 45,620 48,391 74,095 64,046 68,457
8. Profit or loss from joint ventures, associated companies 413,935 630,170 664,409 863,304 834,327
9. Cost of sales 90,369 79,011 85,421 95,194 110,348
10. Enterprise administration expenses 780,902 870,491 1,050,350 1,155,227 1,274,831
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 601,842 872,576 1,037,154 1,097,206 2,057,607
12. Other income 234,883 218,703 1,578,714 646,848 149,732
13. Other expenses 20,743 11,019 1,512,751 44,185 51,334
14. Other profit (12)-(13) 214,141 207,684 65,963 602,663 98,398
15. Total accounting profit before tax (11)+(14) 815,983 1,080,260 1,103,116 1,699,869 2,156,006
16. Costs of current corporate income tax 164,609 213,548 203,454 482,375 530,788
17. Costs of deferred corporate income tax -26,564 87,490 246 -194,105 -274,177
18. Costs of corporate income tax (16)+(17) 138,045 301,038 203,700 288,271 256,611
19. Profit after corporate income tax (15)-(18) 677,938 779,222 899,416 1,411,598 1,899,395
20. Interest after tax of shareholders who not control 75,903 61,642 33,299 229,691 78,757
21. Profit after tax of parent company shareholders (19)-(20) 602,035 717,580 866,117 1,181,907 1,820,638
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)