BMP Bav Report Final

INCOME STATEMENT 2016 2017
1. Revenue 3,678,351,053 4,056,607,554

2. Deduction from revenue 369,607,443 231,948,887
3. Net revenue 3,308,743,610 3,824,658,667
4. Cost of goods sold 2,248,176,460 2,901,883,582
5. Gross profit 1,060,567,151 922,775,085
6. Financial income 48,978,173 24,481,735
7. Financial expenses 41,507,236 97,838,322
Of which: Interest expenses 3,396,590 1,262,424
8.Share of associates and joint ventures' result 494,078 453,163
9. Selling expenses 166,921,965 135,639,590
10. General and administrative expenses 115,282,372 124,418,207
11. Operating profit 786,327,829 589,813,865
12. Other income 384,684 565,798
13.Other expenses 2,727,583 7,422,963
14. Other profit (2,342,898) (6,857,165)
Share of associates and joint ventures' result
15. Profit before tax 783,984,931 582,956,701
16. Current corporate income tax expenses 133,538,243 144,928,431
17. Deferred income tax expenses (*) 23,042,205 (26,666,716)
18. Net profit after tax 627,404,483 464,694,986
Minority's interest
Profit after tax for shareholders of parent company 627,404,483 464,694,986
19. Earnings per share (VND) 13,796 5,677
20. Diluted earnings per share 5,677
Book value per share 50,516 29,918
Price per share 191 85.6
D&A 87,290,025 98,883,259
EBITDA 874,671,546 683,102,384
Number of shares outstanding 45,478,480 81,860,938
2018 2019 2020 2017 2018 2019 2020
4,129,972,734 4,342,954,954 4,700,439,809 10.28% 1.81% 5.16% 8.23%
210,335,296 5,615,543 14,799,482 -37.24% -9.32% -97.33% 163.54%
3,919,637,438 4,337,339,411 4,685,640,326 15.59% 2.48% 10.66% 8.03%
3,047,590,783 3,349,334,639 3,438,658,560 29.08% 5.02% 9.90% 2.67%
872,046,655 988,004,771 1,246,981,766 -12.99% -5.50% 13.30% 26.21%
25,106,601 37,121,320 78,259,661 -50.02% 2.55% 47.85% 110.82%
105,484,986 110,971,230 123,875,152 135.71% 7.82% 5.20% 11.63%
292,428 125,174 50,844 -62.83% -76.84% -57.19% -59.38%
1,071,407 1,497,364 1,672,608 -8.28% 136.43% 39.76% 11.70%
165,853,774 270,352,327 485,053,580 -18.74% 22.28% 63.01% 79.42%
97,832,604 116,704,323 63,737,865 7.92% -21.37% 19.29% -45.39%
529,053,299 528,595,576 654,247,438 -24.99% -10.30% -0.09% 23.77%
1,132,541 973,387 2,407,628 47.08% 100.17% -14.05% 147.35%
265,182 291,490 115,030 172.14% -96.43% 9.92% -60.54%
867,359 681,897 2,292,597 192.68% -112.65% -21.38% 236.21%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

529,920,658 529,277,473 656,540,035 -25.64% -9.10% -0.12% 24.04%
89,704,488 109,648,608 127,770,009 8.53% -38.10% 22.23% 16.53%
12,605,983 (3,137,432) 6,184,454 -215.73% -147.27% -124.89% -297.12%
427,610,188 422,766,297 522,585,572 -25.93% -7.98% -1.13% 23.61%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
427,610,188 422,766,297 522,585,572 -25.93% -7.98% -1.13% 23.61%
5,224 5,164 6,384 -58.85% -7.98% -1.15% 23.63%
5,224 5,164 #DIV/0! -7.98% -1.15%
29,973 30,164 30,192 -40.78% 0.18% 0.64% 0.09%
52.6 45.2 62.6 -55.18% -38.55% -14.07% 38.50%
172,420,049 187,572,489 208,499,822 13.28% 74.37% 8.79% 11.16%
702,633,135 716,975,136 865,090,701 -21.90% 2.86% 2.04% 20.66%
81,860,938 81,860,938 81,860,938
2016 2017 2018 2019 2020 Note
111.17% 106.06% 105.37% 100.13% 100.32% Unit in Vietnam Dong thousand
11.17% 6.06% 5.37% 0.13% 0.32% Horizontal analysis
100.00% 100.00% 100.00% 100.00% 100.00% Vertical analysis
67.95% 75.87% 77.75% 77.22% 73.39%
32.05% 24.13% 22.25% 22.78% 26.61%
1.48% 0.64% 0.64% 0.86% 1.67%
1.25% 2.56% 2.69% 2.56% 2.64%
0.10% 0.03% 0.01% 0.00% 0.00%
0.01% 0.01% 0.03% 0.03% 0.04%
5.04% 3.55% 4.23% 6.23% 10.35%
3.48% 3.25% 2.50% 2.69% 1.36%
23.77% 15.42% 13.50% 12.19% 13.96%
0.01% 0.01% 0.03% 0.02% 0.05%
0.08% 0.19% 0.01% 0.01% 0.00%
-0.07% -0.18% 0.02% 0.02% 0.05%
0.00% 0.00% 0.00% 0.00% 0.00%

23.69% 15.24% 13.52% 12.20% 14.01%
4.04% 3.79% 2.29% 2.53% 2.73%
0.70% -0.70% 0.32% -0.07% 0.13%
18.96% 12.15% 10.91% 9.75% 11.15%
0.00% 0.00% 0.00% 0.00% 0.00%
18.96% 12.15% 10.91% 9.75% 11.15%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
2.64% 2.59% 4.40% 4.32% 4.45%
26.44% 17.86% 17.93% 16.53% 18.46%
BALANCE SHEET 2016 2017
ASSETS
A. SHORT-TERM ASSETS 2,185,930,164 1,766,146,666
I. Cash and cash equivalents 404,984,303 445,325,555
1. Cash 374,984,303 445,325,555
2. Cash equivalents 30,000,000
II. Short-term financial investments 490,000,000 450,000,000
1. Available for sale securities
2. Provision for diminution in value of available for sale securities
3. Held to maturity investments 490,000,000 450,000,000
III. Short-term receivables 810,289,965 460,388,460
1. Short-term trade accounts receivable 462,713,115 348,405,029
2. Short-term prepayments to suppliers 170,182,393 93,480,283
3. Short-term inter-company receivables
4. Construction contract progress receipts due from customers
5. Short-term loan receivables
6. Other short-term receivables 218,899,760 84,894,654
7. Provision for short-term doubtful debts (41,686,006) (66,881,686)
8. Assets awaiting resolution 180,703 490,179
IV. Inventories 471,566,033 384,705,883
1. Inventories 471,566,033 384,705,883
2. Provision for decline in value of inventories
V. Other short-term assets 9,089,863 25,726,769
1. Short-term prepayments 3,883,236 3,907,457
2. Value added tax to be reclaimed 19,904,696
3. Taxes and other receivables from state authorities 5,206,627 1,914,615
4. Government bonds
5. Other short-term assets
B. LONG-TERM ASSETS 705,145,134 1,056,977,318
I. Long-term receivables
1. Long-term trade receivables
2. Long-term prepayments to suppliers
3. Capital at inter-company
4. Long-term inter-company receivables
5. Long-term loan receivables
6. Other long-term receivables
7. Provision for long-term doubtful debts
II. Fixed assets 593,845,512 934,706,928
1. Tangible fixed assets 341,426,990 677,513,071
- Cost 1,047,248,364 1,474,192,790
- Accumulated depreciation (705,821,374) (796,679,719)
2. Financial leased fixed assets
- Cost
- Accumulated depreciation
3. Intangible fixed assets 252,418,522 257,193,857
- Cost 276,075,788 286,549,369
III. Investment properties
- Cost
IV. Long-term assets in progress 34,015,746 10,285,864
1. Long-term production in progress
2. Construction in progress 34,015,746 10,285,864
V. Long-term financial investments 66,565,759 67,018,922
1. Investments in subsidiaries
2. Investments in associates, joint-ventures 64,371,809 64,824,972
3. Investments in other entities 4,193,950 4,193,950
4. Provision for diminution in value of long-term investments (2,000,000) (2,000,000)
5. Held to maturity investments
6. Other long-term investments
VI. Other long-term assets 10,718,117 44,965,603
1. Long-term prepayments
2. Deferred income tax assets 683,455 27,350,171
3. Long-term equipment, supplies, spare parts 10,034,662 17,615,432
4. Other long-term assets
VII. Goodwill
TOTAL ASSETS 2,891,075,298 2,823,123,984
OWNER'S EQUITY
A. LIABILITIES 593,701,687 423,168,400
I. Short -term liabilities 593,533,958 423,168,400
1. Short-term trade accounts payable 129,476,100 170,886,882
2. Short-term advances from customers 7,786,023 63,406,706
3. Taxes and other payables to state authorities 49,797,789 19,982,899
4. Payable to employees 45,512,115 57,623,329
5. Short-term acrrued expenses 152,716,832 16,531,618
6. Short-term inter-company payables
7. Construction contract progress payments due to suppliers
8. Short-term unearned revenue
9. Other short-term payables 93,989,310 3,709,451
10. Short-term borrowings and financial leases 105,992,187 61,312,187
11. Provision for short-term liabilities
12.. Bonus and welfare fund 8,263,601 29,715,328
13. Price stabilization fund
14. Government bonds
II. Long-term liabilities 167,729
1. Long-term trade payables
2. Long-term advances from customers
3. Long-term acrrued expenses
4. Inter-company payables on business capital
5. Long-term inter-company payables
6. Long-term unearned revenue
7. Other long-term liabilities 167,729
8. Long-term borrowings and financial leases
9. Convertible bonds
10. Preferred stock (Debts)
11. Deferred income tax liabilities
12. Provision for long-term liabilities
13. Fund for technology development
14. Provision for severance allowances
B. OWNER'S EQUITY 2,297,373,611 2,399,955,584
I. Owner's equity 2,297,373,611 2,399,955,584
1. Owner's capital 454,784,800 818,609,380
- Common stock with voting right 454,784,800 818,609,380
- Preferred stock
2. Share premium 1,592,783 1,592,783
3. Convertible bond option
4. Other capital of owners
5. Treasury shares
6. Assets revaluation differences
7. Foreign exchange differences
8. Investment and development fund 1,255,583,271 1,188,884,609
9. Fund to support corporate restructuring
10. Other funds from owner's equity 44,983,552 44,983,552
11. Undistributed earnings after tax 540,429,205 345,885,260
- Accumulated retained earning at the end of the previous
3,981,682 3,981,682
period
- Undistributed earnings in this period 536,447,523 341,903,579
12. Reserves for investment in construction
13. Minority's interest
14. Financial reserves
II. Other resources and funds
1. Subsidized not-for-profit funds
2. Funds invested in fixed assets
C. MINORITY'S INTEREST
TOTAL OWNER'S EQUITY AND LIABILITIES 2,891,075,298 2,823,123,984
2018 2019 2020 2017 2018 2019
1,806,688,353 1,501,804,755 2,128,869,195 -19.20% 2.30% -16.88%

412,303,012 313,509,353 195,737,830 9.96% -7.42% -23.96%
412,303,012 97,509,353 75,737,830 18.76% -7.42% -76.35%
216,000,000 120,000,000
200,000,000 376,000,000 1,210,000,000 -8.16% -55.56% 88.00%
200,000,000 376,000,000 1,210,000,000 -8.16% -55.56% 88.00%

599,424,414 357,163,198 322,587,527 -43.18% 30.20% -40.42%
444,215,157 342,499,031 256,066,748 -24.70% 27.50% -22.90%
145,289,551 36,071,031 70,107,251 -45.07% 55.42% -75.17%
30,000,000 10,000,000
90,819,419 40,155,872 53,226,198 -61.22% 6.98% -55.78%
(81,389,891) (92,052,916) (67,302,849) 60.44% 21.69% 13.10%
490,179 490,179 490,179 171.26% 0.00% 0.00%
567,338,833 453,880,134 396,479,954 -18.42% 47.47% -20.00%
567,338,833 456,353,483 397,946,477 -18.42% 47.47% -19.56%
(2,473,349) (1,466,523)
27,622,093 1,252,070 4,063,884 183.03% 7.37% -95.47%
9,552,021 1,252,070 4,063,884 0.62% 144.46% -86.89%
17,186,802
883,270 -63.23% -53.87% -100.00%
1,005,510,237 1,348,102,394 893,876,360 49.90% -4.87% 34.07%
857,157,563 640,140,613 497,828,944 57.40% -8.30% -25.32%

598,291,802 621,044,535 486,576,464 98.44% -11.69% 3.80%
1,549,747,724 1,745,318,766 1,809,855,508 40.77% 5.13% 12.62%
(951,455,922) (1,124,274,231) (1,323,279,044) 12.87% 19.43% 18.16%
258,865,761 19,096,078 11,252,480 1.89% 0.65% -92.62%

298,190,375 35,106,158 35,913,686 3.79% 4.06% -88.23%
(39,324,614) (16,010,080) (24,661,206) 24.09% 33.96% -59.29%
13,366,618 27,925,506 14,553,657 -69.76% 29.95% 108.92%

27,925,506 14,553,657
13,366,618 -69.76% 29.95% -100.00%
67,831,379 368,743,743 70,026,351 0.68% 1.21% 443.62%
65,831,379 66,743,743 68,026,351 0.70% 1.55% 1.39%

4,000,000 4,000,000 4,000,000
(2,000,000) (2,000,000) (2,000,000)
300,000,000
67,154,676 311,292,532 311,467,408 319.53% 49.35% 363.55%

6,476,732 263,745,628 281,130,521 3972.20%
14,744,188 17,881,620 11,697,166 3901.75% -46.09% 21.28%
45,933,756 29,665,284 18,639,721 75.55% 160.76% -35.42%
2,812,198,589 2,849,907,148 3,022,745,555 -2.35% -0.39% 1.34%
358,546,068 380,623,570 551,220,913 -28.72% -15.27% 6.16%

358,546,068 357,538,492 527,728,036 -28.70% -15.27% -0.28%
132,012,665 110,054,808 150,288,523 31.98% -22.75% -16.63%
16,431,809 21,296,619 26,729,785 714.37% -74.09% 29.61%
16,290,042 29,584,831 38,256,789 -59.87% -18.48% 81.61%
52,599,953 55,828,171 45,517,309 26.61% -8.72% 6.14%
48,200,455 59,176,530 192,506,803 -89.17% 191.57% 22.77%
3,004,597 4,235,773 8,163,548 -96.05% -19.00% 40.98%

58,625,187 55,770,000 55,310,000 -42.15% -4.38% -4.87%
31,381,359 21,591,761 10,946,279 259.59% 5.61% -31.20%
23,085,078 23,492,876 -100.00%
-100.00%
23,085,078
2,453,652,522 2,469,283,579 2,471,524,643 4.47% 2.24% 0.64%

2,453,652,522 2,469,283,579 2,471,524,643 4.47% 2.24% 0.64%
818,609,380 818,609,380 818,609,380 80.00% 0.00% 0.00%
818,609,380 818,609,380 818,609,380 80.00% 0.00% 0.00%
1,592,783 1,592,783 1,592,783 0.00% 0.00% 0.00%

1,279,666,345 1,341,071,761 1,157,256,738 -5.31% 7.64% 4.80%
44,983,552 44,983,552 44,983,552 0.00% 0.00% 0.00%

308,800,462 263,026,103 449,082,190 -36.00% -10.72% -14.82%
3,981,682 3,981,682 3,981,682
0.00% 0.00% 0.00%
304,818,781 259,044,421 445,100,508 -36.27% -10.85% -15.02%
2,812,198,589 2,849,907,148 3,022,745,555 -2.35% -0.39% 1.34%

2020 2016 2017 2018 2019 2020
41.75% 75.61% 62.56% 64.24% 52.70% 70.43%

-37.57% 14.01% 15.77% 14.66% 11.00% 6.48%
-22.33% 12.97% 15.77% 14.66% 3.42% 2.51%
1.04% 0.00% 0.00% 7.58% 3.97%
221.81% 16.95% 15.94% 7.11% 13.19% 40.03%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
221.81% 16.95% 15.94% 7.11% 13.19% 40.03%
-9.68% 28.03% 16.31% 21.32% 12.53% 10.67%
-25.24% 16.00% 12.34% 15.80% 12.02% 8.47%
94.36% 5.89% 3.31% 5.17% 1.27% 2.32%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 1.05% 0.33%
32.55% 7.57% 3.01% 3.23% 1.41% 1.76%
-26.89% -1.44% -2.37% -2.89% -3.23% -2.23%
0.00% 0.01% 0.02% 0.02% 0.02% 0.02%
-12.65% 16.31% 13.63% 20.17% 15.93% 13.12%
-12.80% 16.31% 13.63% 20.17% 16.01% 13.17%
0.00% 0.00% 0.00% -0.09% -0.05%
224.57% 0.31% 0.91% 0.98% 0.04% 0.13%
224.57% 0.13% 0.14% 0.34% 0.04% 0.13%
0.00% 0.71% 0.61% 0.00% 0.00%
#DIV/0! 0.18% 0.07% 0.03% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
-33.69% 24.39% 37.44% 35.76% 47.30% 29.57%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
-22.23% 20.54% 33.11% 30.48% 22.46% 16.47%
-21.65% 11.81% 24.00% 21.27% 21.79% 16.10%
3.70% 36.22% 52.22% 55.11% 61.24% 59.87%
17.70% -24.41% -28.22% -33.83% -39.45% -43.78%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
-41.07% 8.73% 9.11% 9.21% 0.67% 0.37%
2.30% 9.55% 10.15% 10.60% 1.23% 1.19%
54.04% -0.82% -1.04% -1.40% -0.56% -0.82%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
-47.88% 1.18% 0.36% 0.48% 0.98% 0.48%
0.00% 0.00% 0.00% 0.98% 0.48%
1.18% 0.36% 0.48% 0.00% 0.00%
-81.01% 2.30% 2.37% 2.41% 12.94% 2.32%
0.00% 0.00% 0.00% 0.00% 0.00%
1.92% 2.23% 2.30% 2.34% 2.34% 2.25%
0.15% 0.15% 0.14% 0.14% 0.13%
-0.07% -0.07% -0.07% -0.07% -0.07%
0.00% 0.00% 0.00% 10.53% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.06% 0.37% 1.59% 2.39% 10.92% 10.30%
6.59% 0.00% 0.00% 0.23% 9.25% 9.30%
-34.59% 0.02% 0.97% 0.52% 0.63% 0.39%
-37.17% 0.35% 0.62% 1.63% 1.04% 0.62%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
6.06% 100.00% 100.00% 100.00% 100.00% 100.00%
0.00%
44.82% 20.54% 14.99% 12.75% 13.36% 18.24%
47.60% 20.53% 14.99% 12.75% 12.55% 17.46%
36.56% 4.48% 6.05% 4.69% 3.86% 4.97%
25.51% 0.27% 2.25% 0.58% 0.75% 0.88%
29.31% 1.72% 0.71% 0.58% 1.04% 1.27%
-18.47% 1.57% 2.04% 1.87% 1.96% 1.51%
225.31% 5.28% 0.59% 1.71% 2.08% 6.37%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
92.73% 3.25% 0.13% 0.11% 0.15% 0.27%
-0.82% 3.67% 2.17% 2.08% 1.96% 1.83%
0.00% 0.00% 0.00% 0.00% 0.00%
-49.30% 0.29% 1.05% 1.12% 0.76% 0.36%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
1.77% 0.01% 0.00% 0.00% 0.81% 0.78%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.81% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.09% 79.46% 85.01% 87.25% 86.64% 81.76%
0.09% 79.46% 85.01% 87.25% 86.64% 81.76%
0.00% 15.73% 29.00% 29.11% 28.72% 27.08%
0.00% 15.73% 29.00% 29.11% 28.72% 27.08%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.06% 0.06% 0.06% 0.06% 0.05%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
-13.71% 43.43% 42.11% 45.50% 47.06% 38.28%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 1.56% 1.59% 1.60% 1.58% 1.49%
70.74% 18.69% 12.25% 10.98% 9.23% 14.86%
0.00% 0.14% 0.14% 0.14% 0.14% 0.13%

71.82% 18.56% 12.11% 10.84% 9.09% 14.73%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
6.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Note Truy thu t 49,124,197
Unit in Vietnam Dong thousand
Horizontal analysis
Vertical analysis
STATEMENT OF CASH FLOW 2016 2017
I. CASH FLOWS FROM OPERATING ACTIVITIES

2. Adjustments for:
Depreciation of fixed assets and properties investment 87,290,025 98,883,259
(Reversal of provisions)/provisions 1,828,607 25,195,679
Foreign exchange (gain)/loss from revaluation of monetary
(92,015) 10,467
items denominated in foreign currencies
Loss/(profit) from investment activities (48,300,967) (24,610,483)
Interest expense 3,396,590 1,262,424
Loss/(profits) from disposal of fixed asset - -
Interest income and dividends - -
Allocation of goodwill - -
Adjustments for - -
3. Operating profit before changes in working capital 828,107,171 683,698,047
(Increase)/decrease in receivables (132,804,412) 213,619,238
(Increase)/decrease in inventories (142,364,511) 79,279,381
Increase/(decrease) in payables (other than interest,
32,260,640 27,506,320
corporate income tax)
(Increase)/decrease in prepaid expenses (69,150) (24,221)

Changes in available for sale securities - -
Interest paid (3,625,875) (4,716,298)
Corporate income tax paid (127,206,015) (179,979,226)
Other receipts from operating activities - -
Other payments for operating activities (47,523,072) (77,788,721)
NET CASH FLOWS FROM OPERATING ACTIVITIES 406,774,776 741,594,519
II. CASH FLOWS FROM INVESTING ACTIVITIES
1. Payment for fixed assets, constructions and other long-term

(315,030,879) (416,011,183)
assets
2. Receipts from disposal of fixed assets and other long-term

170,363 9,091
assets
3. Loans, purchases of other entities' debt instruments - -
4. Receipts from loan repayments, sale of other entities' debt
180,000,000 40,000,000
instruments
5. Payments for investment in other entities (53,040,000) -

6. Collections on investment in other entities - -
7. Dividends, interest and profit received 43,265,880 24,144,618
8. Increase/(Decrease) in term deposit - -
9. Purchases of minority shares of subsidiaries - -
10. Other receipts from investing activities - -
11. Other payments for investing activities - -
NET CASH FLOWS FROM INVESTING ACTIVITIES (144,634,636) (351,857,474)
III. CASH FLOWS FROM FINANCING ACTIVITIES
1. Receipts from equity issue and owner's capital contribution - -
2. Payment for share repurchases - -

3. Proceeds from borrowings 67,562,000 2,565,000
4. Principal repayments (22,670,000) (47,245,000)
5. Repayment of financial leases - -
6. Dividends paid, profits distributed to owners (272,870,880) (304,705,327)
7. Other receipts from financing activities - -
8. Other payments for financing activities - -
NET CASH FLOWS FROM FINANCING ACTIVITIES (227,978,880) (349,385,327)
Net cash flows during the period 34,161,260 40,351,719

Cash and cash equivalents at beginning of the period 370,744,808 404,984,303
Exchange difference due to re-valuation of ending balances 78,234 (10,467)
Cash and cash equivalents at end of the period 404,984,303 445,325,555
2018 2019 2020 2017 2018 2019 2020
529,920,658 529,277,473 656,540,035 -25.64% -9.10% -0.12% 24.04%
172,420,049 187,572,489 208,499,822 13.28% 74.37% 8.79% 11.16%

14,508,205 36,221,452 (24,344,146) 1277.86% -42.42% 149.66% -167.21%
(158,282) 10,704 (106,553) -111.38% -1612.20% -106.76% -1095.45%
(23,845,520) (37,868,577) (80,017,186) -49.05% -3.11% 58.81% 111.30%

292,428 125,174 50,844 -62.83% -76.84% -57.19% -59.38%
- - -
- - -
- - -
- - -
693,137,539 715,338,715 760,622,818 -17.44% 1.38% 3.20% 6.33%
(144,260,944) 284,887,410 108,167,505 -260.85% -167.53% -297.48% -62.03%
(210,951,274) 127,253,822 69,432,569 -155.69% -366.09% -160.32% -45.44%
(67,651,915) 8,170,190 175,120,963 -14.74% -345.95% -112.08% 2043.41%
(12,121,296) (17,028,788) (20,196,707) -64.97% 49944.57% 40.49% 18.60%

- - -
(574,653) (388,776) (171,665) 30.07% -87.82% -32.35% -55.84%
(89,846,097) (105,917,988) (121,475,125) 41.49% -50.08% 17.89% 14.69%
- - -
(44,803,467) (48,550,617) (52,922,112) 63.69% -42.40% 8.36% 9.00%
122,927,891 963,763,970 918,578,246 82.31% -83.42% 684.01% -4.69%
(97,991,754) (208,549,627) (96,053,115) 32.05% -76.44% 112.82% -53.94%
336,818 375,036 668,095 -94.66% 3604.96% 11.35% 78.14%
- (506,000,000) (514,000,000) #VALUE! #VALUE! #VALUE! 1.58%
250,000,000 - - -77.78% 525.00% #VALUE! #VALUE!
- - - #VALUE! #VALUE! #VALUE! #VALUE!

437,500 - - #VALUE! #VALUE! #VALUE! #VALUE!
22,799,473 22,857,074 51,456,576 -44.19% -5.57% 0.25% 125.12%
- - -
- - -
- - -
- - -
175,582,036 (691,317,517) (557,928,443) 143.27% -149.90% -493.73% -19.29%
- - -
- - -
270,187 980,000 220,000 -96.20% -89.47% 262.71% -77.55%
(4,517,187) (3,835,187) (680,000) 108.40% -90.44% -15.10% -82.27%
- - -
(327,443,752) (368,374,221) (478,067,878) 11.67% 7.46% 12.50% 29.78%
- - -
- - -
(331,690,752) (371,229,408) (478,527,878) 53.25% -5.06% 11.92% 28.90%
(33,180,825) (98,782,955) (117,878,075) 18.12% -182.23% 197.71% 19.33%

445,325,555 412,303,012 313,509,353 9.24% 9.96% -7.42% -23.96%
158,282 (10,704) 106,553 -113.38% -1612.20% -106.76% -1095.45%
412,303,012 313,509,353 195,737,830 9.96% -7.42% -23.96% -37.57%
Note
Unit in Vietnam Dong thousand

Horizontal analysis
Vertical analysis
BALANCE SHEET 2016 2017
ASSETS
A. SHORT-TERM ASSETS 2,185,930,164 1,766,146,666
I. Cash and cash equivalents 404,984,303 445,325,555
1. Cash 374,984,303 445,325,555
2. Cash equivalents 30,000,000
II. Short-term financial investments 490,000,000 450,000,000
1. Available for sale securities
2. Provision for diminution in value of available for sale
securities
3. Held to maturity investments 490,000,000 450,000,000
III. Short-term receivables 810,289,965 460,388,460
1. Short-term trade accounts receivable 462,713,115 348,405,029
2. Short-term prepayments to suppliers 170,182,393 93,480,283
3. Short-term inter-company receivables
4. Construction contract progress receipts due from customers
5. Short-term loan receivables
6. Other short-term receivables 218,899,760 84,894,654
7. Provision for short-term doubtful debts (41,686,006) (66,881,686)
8. Assets awaiting resolution 180,703 490,179
IV. Inventories 471,566,033 384,705,883
1. Inventories 471,566,033 384,705,883
2. Provision for decline in value of inventories
V. Other short-term assets 9,089,863 25,726,769
1. Short-term prepayments 3,883,236 3,907,457
2. Value added tax to be reclaimed 19,904,696
3. Taxes and other receivables from state authorities 5,206,627 1,914,615
4. Government bonds
5. Other short-term assets
B. LONG-TERM ASSETS 705,145,134 1,056,977,318
I. Long-term receivables
1. Long-term trade receivables
2. Long-term prepayments to suppliers
3. Capital at inter-company
4. Long-term inter-company receivables
5. Long-term loan receivables
6. Other long-term receivables
7. Provision for long-term doubtful debts
II. Fixed assets 593,845,512 934,706,928
1. Tangible fixed assets 341,426,990 677,513,071
- Cost 1,047,248,364 1,474,192,790
2. Financial leased fixed assets
- Cost
3. Intangible fixed assets 252,418,522 257,193,857
- Cost 276,075,788 286,549,369
III. Investment properties
- Cost
IV. Long-term assets in progress 34,015,746 10,285,864
1. Long-term production in progress
2. Construction in progress 34,015,746 10,285,864
V. Long-term financial investments 66,565,759 67,018,922
1. Investments in subsidiaries
2. Investments in associates, joint-ventures 64,371,809 64,824,972
3. Investments in other entities 4,193,950 4,193,950
4. Provision for diminution in value of long-term investments (2,000,000) (2,000,000)
5. Held to maturity investments
6. Other long-term investments
VI. Other long-term assets 10,718,117 44,965,603
1. Long-term prepayments
2. Deferred income tax assets 683,455 27,350,171
3. Long-term equipment, supplies, spare parts 10,034,662 17,615,432
4. Other long-term assets
VII. Goodwill
TOTAL ASSETS 2,891,075,298 2,823,123,984
OWNER'S EQUITY
A. LIABILITIES 593,701,687 423,168,400
I. Short -term liabilities 593,533,958 423,168,400
1. Short-term trade accounts payable 129,476,100 170,886,882
2. Short-term advances from customers 7,786,023 63,406,706
3. Taxes and other payables to state authorities 49,797,789 19,982,899
4. Payable to employees 45,512,115 57,623,329
5. Short-term acrrued expenses 152,716,832 16,531,618
6. Short-term inter-company payables
7. Construction contract progress payments due to suppliers
8. Short-term unearned revenue
9. Other short-term payables 93,989,310 3,709,451
10. Short-term borrowings and financial leases 105,992,187 61,312,187
11. Provision for short-term liabilities
12.. Bonus and welfare fund 8,263,601 29,715,328
13. Price stabilization fund
14. Government bonds
II. Long-term liabilities 167,729 0
1. Long-term trade payables
2. Long-term advances from customers
3. Long-term acrrued expenses
4. Inter-company payables on business capital
5. Long-term inter-company payables
6. Long-term unearned revenue
7. Other long-term liabilities 167,729
8. Long-term borrowings and financial leases
9. Convertible bonds
10. Preferred stock (Debts)
11. Deferred income tax liabilities
12. Provision for long-term liabilities
13. Fund for technology development
14. Provision for severance allowances
B. OWNER'S EQUITY 2,297,373,611 2,399,955,584
I. Owner's equity 2,297,373,611 2,399,955,584
1. Owner's capital 454,784,800 818,609,380
- Common stock with voting right 454,784,800 818,609,380
- Preferred stock
2. Share premium 1,592,783 1,592,783
3. Convertible bond option
4. Other capital of owners
5. Treasury shares
6. Assets revaluation differences
7. Foreign exchange differences
8. Investment and development fund 1,255,583,271 1,188,884,609
9. Fund to support corporate restructuring
10. Other funds from owner's equity 44,983,552 44,983,552
11. Undistributed earnings after tax 540,429,205 345,885,260
- Accumulated retained earning at the end of the previous
3,981,682 3,981,682
period
- Undistributed earnings in this period 536,447,523 341,903,579
12. Reserves for investment in construction
13. Minority's interest
14. Financial reserves
II. Other resources and funds
1. Subsidized not-for-profit funds
2. Funds invested in fixed assets
C. MINORITY'S INTEREST
TOTAL OWNER'S EQUITY AND LIABILITIES 2,891,075,298 2,823,123,984
2018 2019 2020 2021F 2022F
1,806,688,353 1,501,804,755 2,128,869,195 2,158,513,110 2,442,787,270

412,303,012 313,509,353 195,737,830 85,930,336 292,901,827
412,303,012 97,509,353 75,737,830
206,000,000 120,000,000
200,000,000 386,000,000 1,210,000,000 1,210,000,000 1,210,000,000
200,000,000 386,000,000 1,210,000,000 1,210,000,000 1,210,000,000

599,424,414 357,163,198 322,587,527 333,233,602 368,514,223
444,215,157 342,499,031 256,066,748 279,177,461 301,511,245
145,289,551 36,071,031 70,107,251 76,434,619 82,549,276
30,000,000 10,000,000 10,000,000 10,000,000

90,819,419 40,155,872 53,226,198 58,030,006 62,672,320
(81,389,891) (92,052,916) (67,302,849) (90,898,663) (88,708,797)
490,179 490,179 490,179 490,179 490,179
567,338,833 453,880,134 396,479,954 525,285,289 567,307,335
567,338,833 456,353,483 397,946,477
(2,473,349) (1,466,523)
27,622,093 1,252,070 4,063,884 4,063,884 4,063,884
9,552,021 1,252,070 4,063,884
17,186,802
883,270
1,005,510,237 1,348,102,394 893,876,360 855,854,899 813,187,570
857,157,563 640,140,613 497,828,944 449,078,191 394,823,242

598,291,802 621,044,535 486,576,464 434,061,499 376,746,290
1,549,747,724 1,745,318,766 1,809,855,508 1,960,208,280 2,122,589,051
(951,455,922) (1,124,274,231) (1,323,279,044) (1,526,146,781) (1,745,842,761)
258,865,761 19,096,078 11,252,480 15,016,692 18,076,951

298,190,375 35,106,158 35,913,686 37,729,931 38,766,756
(39,324,614) (16,010,080) (24,661,206) (22,713,239) (20,689,804)
13,366,618 27,925,506 14,553,657 25,282,949 36,870,569

27,925,506 14,553,657
13,366,618
67,831,379 368,743,743 70,026,351 70,026,351 70,026,351
65,831,379 66,743,743 68,026,351 68,026,351 68,026,351

4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
(2,000,000) (2,000,000) (2,000,000) (2,000,000) (2,000,000)
300,000,000
67,154,676 311,292,532 311,467,408 311,467,408 311,467,408

6,476,732 263,745,628 281,130,521 281,130,521 281,130,521
14,744,188 17,881,620 11,697,166 11,697,166 11,697,166
45,933,756 29,665,284 18,639,721 18,639,721 18,639,721
2,812,198,589 2,849,907,148 3,022,745,555 3,014,368,009 3,255,974,840
358,546,068 380,623,570 551,220,913 359,042,584 377,378,318

358,546,068 357,538,492 527,728,036 359,042,584 377,378,318
132,012,665 110,054,808 150,288,523 142,244,324 153,623,660
16,431,809 21,296,619 26,729,785 24,037,216 25,960,158
16,290,042 29,584,831 38,256,789 38,277,337 43,192,869
52,599,953 55,828,171 45,517,309 57,689,982 57,950,210
48,200,455 59,176,530 192,506,803 24,306,081 26,250,531
3,004,597 4,235,773 8,163,548 8,163,548 8,163,548

58,625,187 55,770,000 55,310,000 53,377,818 51,291,064
31,381,359 21,591,761 10,946,279 10,946,279 10,946,279
0 23,085,078 23,492,876 0 0
0 0
23,085,078 23,492,876 0 0
2,453,652,522 2,469,283,579 2,471,524,643 2,655,325,425 2,878,596,521

2,453,652,522 2,469,283,579 2,471,524,643 2,655,325,425 2,878,596,521
818,609,380 818,609,380 818,609,380 818,609,380 818,609,380
818,609,380 818,609,380 818,609,380 818,609,380 818,609,380
1,592,783 1,592,783 1,592,783 1,592,783 1,592,783

1,279,666,345 1,341,071,761 1,157,256,738 1,157,256,738 1,157,256,738
44,983,552 44,983,552 44,983,552 44,983,552 44,983,552

308,800,462 263,026,103 449,082,190 632,882,972 856,154,068
3,981,682 3,981,682 3,981,682 449,082,190 632,882,972
304,818,781 259,044,421 445,100,508 183,800,782 223,271,096
2,812,198,589 2,849,907,148 3,022,745,555 3,014,368,009 3,255,974,840

2023F 2024F 2025F
2,771,893,681 3,146,695,337 3,573,141,178

562,298,114 865,439,820 1,219,366,522
1,210,000,000 1,210,000,000 1,210,000,000
1,210,000,000 1,210,000,000 1,210,000,000

388,513,514 417,682,871 444,737,076
322,616,671 345,199,477 369,363,079
88,327,626 94,510,461 101,126,094 1%
10,000,000 10,000,000 10,000,000

67,059,308 71,753,384 76,776,046
(99,980,270) (104,270,629) (113,018,322)
490,179 490,179 490,179
607,018,169 649,508,762 694,973,695 7.32
4,063,884 4,063,884 4,063,884
765,247,875 710,913,453 650,139,718
334,484,807 266,883,748 191,914,725

312,710,440 241,483,523 162,562,187
2,296,336,282 2,482,245,624 2,681,168,426
(1,983,625,842) (2,240,762,101) (2,518,606,240)
21,774,367 25,400,225 29,352,538

40,370,881 41,822,616 43,517,573
(18,596,513) (16,422,391) (14,165,035)
49,269,308 62,535,946 76,731,234

70,026,351 70,026,351 70,026,351
68,026,351 68,026,351 68,026,351

4,000,000 4,000,000 4,000,000
(2,000,000) (2,000,000) (2,000,000)
311,467,408 311,467,408 311,467,408

281,130,521 281,130,521 281,130,521
11,697,166 11,697,166 11,697,166
18,639,721 18,639,721 18,639,721
3,537,141,556 3,857,608,790 4,223,280,895
397,971,838 417,952,628 440,431,114

397,971,838 417,952,628 440,431,114
164,377,132 175,883,347 188,194,997 27.04
27,777,338 29,721,720 31,802,210 212.53 Sale/Average ST advances from customers
45,224,749 48,920,920 52,061,522
64,336,516 67,593,526 72,991,865
28,088,037 30,054,168 32,157,928 21.69 SG&A/Average accrued expense
8,163,548 8,163,548 8,163,548

49,058,240 46,669,120 44,112,765
10,946,279 10,946,279 10,946,279
0 0 0
0 0 0
0 0 0
3,139,169,718 3,439,656,162 3,782,849,781

3,139,169,718 3,439,656,162 3,782,849,781
818,609,380 818,609,380 818,609,380
818,609,380 818,609,380 818,609,380
1,592,783 1,592,783 1,592,783

1,157,256,738 1,157,256,738 1,157,256,738
44,983,552 44,983,552 44,983,552

1,116,727,265 1,417,213,709 1,760,407,328
856,154,068 1,116,727,265 1,417,213,709
260,573,197 300,486,444 343,193,619
3,537,141,556 3,857,608,790 4,223,280,895

ST advances from customers
accrued expense
INCOME STATEMENT 2016 2017
1. Revenue 3,678,351,053 4,056,607,554
2. Deduction from revenue 369,607,443 231,948,887
3. Net revenue 3,308,743,610 3,824,658,667
Revenue Growth 15.59%
4. Cost of goods sold 2,248,176,460 2,901,883,582
% of Revenue 67.95% 75.87%
5. Gross profit 1,060,567,151 922,775,085
6. Financial income 48,978,173 24,481,735
7. Financial expenses 41,507,236 97,838,322
Of which: Interest expenses 3,396,590 1,262,424
Other expense 38,110,646 96,575,898
8.Share of associates and joint ventures' result 494,078 453,163
9. Selling expenses 166,921,965 135,639,590
S/Revenue 5.04% 3.55%
10. General and administrative expenses 115,282,372 124,418,207
G&A/Revenue 3.48% 3.25%
11. Operating profit 786,327,829 589,813,865
12. Other income 384,684 565,798
13.Other expenses 2,727,583 7,422,963
14. Other profit (2,342,898) (6,857,165)
Share of associates and joint ventures' result
16. Current corporate income tax expenses 133,538,243 144,928,431
Tax Rate 17.03% 24.86%
17. Deferred income tax expenses 23,042,205 (26,666,716)
18. Net profit after tax 627,404,483 464,694,986
19. Earnings per share (VND) 13,796 5,677
Book value per share 50,516 29,918
Price per share 191 85.6
D&A 87,290,025 98,883,259
EBITDA 874,671,546 683,102,384
Number of shares outstanding 45,478,480 81,860,938
Dividend
EBIT 780,588,341 581,694,277
2018 2019 2020 2021F 2022F
4,129,972,734 4,342,954,954 4,700,439,809 5,124,667,146 5,534,632,942
210,335,296 5,615,543 14,799,482 16,135,175 17,425,965
3,919,637,438 4,337,339,411 4,685,640,326 5,108,531,971 5,517,206,976
2.48% 10.66% 8.03% 9.0% 8%
3,047,590,783 3,349,334,639 3,438,658,560 3,846,931,798 4,154,680,654
77.75% 77.22% 73.39% 75% 75%
872,046,655 988,004,771 1,246,981,766 1,261,600,173 1,362,526,322
25,106,601 37,121,320 78,259,661 78,259,661 78,259,661
105,484,986 110,971,230 123,875,152 118,776,776 128,197,896
292,428 125,174 50,844 678,853 652,314
105,192,558 110,846,056 123,824,308 118,097,923 127,545,582
1,071,407 1,497,364 1,672,608 1,672,608 1,672,608
165,853,774 270,352,327 485,053,580 423,626,395 457,515,880
4.23% 6.23% 10.35% 8.29% 8.29%
97,832,604 116,704,323 63,737,865 103,472,548 111,750,199
2.50% 2.69% 1.36% 2.03% 2.03%
529,053,299 528,595,576 654,247,438 695,656,724 744,994,616
1,132,541 973,387 2,407,628 2,407,628 2,407,628
265,182 291,490 115,030 115,030 115,030
867,359 681,897 2,292,597 2,292,597 2,292,597
0 0
529,920,658 529,277,473 656,540,035 697,949,322 747,287,214
89,704,488 109,648,608 127,770,009 139,589,864 149,457,443
16.93% 20.72% 19.46% 20.00% 20.00%
12,605,983 (3,137,432) 6,184,454 6,184,454 6,184,454
427,610,188 422,766,297 522,585,572 552,175,003 591,645,317
5,224 5,164 6,384 6.75 7.23
29,973 30,164 30,192
52.6 45.2 62.6 368,374,221 368,374,221
172,420,049 187,572,489 208,499,822
702,633,135 716,975,136 865,090,701
81,860,938 81,860,938 81,860,938
368,374,221 368,374,221 368,374,221
529,628,230 529,152,299 656,489,191 698,628,174 747,939,528
2023F 2024F 2025F
5,922,050,618 6,336,587,532 6,780,142,030
18,645,762 19,950,944 21,347,490
5,903,404,856 6,316,636,587 6,758,794,540
7% 7% 7%
4,445,503,324 4,756,683,580 5,089,646,454
75% 75% 75%
1,457,901,532 1,559,953,008 1,669,148,086
78,259,661 78,259,661 78,259,661
137,097,537 146,620,153 156,809,352
623,917 593,533 561,021
136,473,620 146,026,620 156,248,331
1,672,608 1,672,608 1,672,608
489,541,444 523,808,797 560,474,865
8.29% 8.29% 8.29%
119,572,579 127,942,526 136,898,369
2.03% 2.03% 2.03%
791,622,242 841,513,801 894,897,769
2,407,628 2,407,628 2,407,628
115,030 115,030 115,030
2,292,597 2,292,597 2,292,597
0 0 0
793,914,840 843,806,399 897,190,367
158,782,968 168,761,280 179,438,073
20.00% 20.00% 20.00%
6,184,454 6,184,454 6,184,454
628,947,418 668,860,665 711,567,840
7.68 8.17 8.69
368,374,221 368,374,221 368,374,221
368,374,221 368,374,221 368,374,221

794,538,757 844,399,931 897,751,389
Forecasting assumption
Growth rate at 3%
The Deduction rate 0.31%
2 year average at 75%
Constant of 2019
5 year average at 2.31%
Constant of 2020
Constant of 2020
Constant of 2020
Constant of 2020
Tax rate at 20%

Constant of 2020
Shares outstanding 81,860,938

Constant Dividend 368,374,221
CAGR
5.76%
STATEMENT OF CASH FLOW 2016 2017
I. CASH FLOWS FROM OPERATING ACTIVITIES

2. Adjustments for:
Depreciation of fixed assets and properties investment 87,290,025 98,883,259
(Reversal of provisions)/provisions 1,828,607 25,195,679
Foreign exchange (gain)/loss from revaluation of monetary
(92,015) 10,467
items denominated in foreign currencies
Loss/(profit) from investment activities (48,300,967) (24,610,483)
Interest expense 3,396,590 1,262,424
Interest income and dividends - -
Allocation of goodwill - -
Adjustments for - -
3. Operating profit before changes in working capital 828,107,171 683,698,047
(Increase)/decrease in receivables (132,804,412) 213,619,238
(Increase)/decrease in inventories (142,364,511) 79,279,381
Increase/(decrease) in payables (other than interest,
32,260,640 27,506,320
corporate income tax)
(Increase)/decrease in prepaid expenses (69,150) (24,221)

Changes in available for sale securities - -
Interest paid (3,625,875) (4,716,298)
Corporate income tax paid (127,206,015) (179,979,226)
Other receipts from operating activities - -
Other payments for operating activities (47,523,072) (77,788,721)
NET CASH FLOWS FROM OPERATING ACTIVITIES 406,774,776 741,594,519
II. CASH FLOWS FROM INVESTING ACTIVITIES
1. Payment for fixed assets, constructions and other long-term

(315,030,879) (416,011,183)
assets
2. Receipts from disposal of fixed assets and other long-term

170,363 9,091
assets
3. Loans, purchases of other entities' debt instruments - -
4. Receipts from loan repayments, sale of other entities' debt
180,000,000 40,000,000
instruments
5. Payments for investment in other entities (53,040,000) -

6. Collections on investment in other entities - -
7. Dividends, interest and profit received 43,265,880 24,144,618
8. Increase/(Decrease) in term deposit - -
9. Purchases of minority shares of subsidiaries - -
10. Other receipts from investing activities - -
11. Other payments for investing activities - -
NET CASH FLOWS FROM INVESTING ACTIVITIES (144,634,636) (351,857,474)
III. CASH FLOWS FROM FINANCING ACTIVITIES
1. Receipts from equity issue and owner's capital contribution - -
2. Payment for share repurchases - -

3. Proceeds from borrowings 67,562,000 2,565,000
4. Principal repayments (22,670,000) (47,245,000)
5. Repayment of financial leases - -
6. Dividends paid, profits distributed to owners (272,870,880) (304,705,327)
7. Other receipts from financing activities - -
8. Other payments for financing activities - -
NET CASH FLOWS FROM FINANCING ACTIVITIES (227,978,880) (349,385,327)
Net cash flows during the period 34,161,260 40,351,719

Cash and cash equivalents at beginning of the period 370,744,808 404,984,303
Exchange difference due to re-valuation of ending balances 78,234 (10,467)
Cash and cash equivalents at end of the period 404,984,303 445,325,555

2018 2019 2020 2021F 2022F 2023F
529,920,658 529,277,473 656,540,035 697,949,322 747,287,214 793,914,840
172,420,049 187,572,489 208,499,822 200,919,770 217,672,545 235,689,790

14,508,205 36,221,452 (24,344,146) (23,492,876) 0 0
(158,282) 10,704 (106,553) 0 0 0
(23,845,520) (37,868,577) (80,017,186) 0 0 0

292,428 125,174 50,844 678,853 652,314 623,917
- - -
- - -
- - -
693,137,539 715,338,715 760,622,818 876,055,069 965,612,073 1,030,228,547
(144,260,944) 284,887,410 108,167,505 (10,646,075) (35,280,621) (19,999,291)
(210,951,274) 127,253,822 69,432,569 (128,805,335) (42,022,047) (39,710,834)
(67,651,915) 8,170,190 175,120,963 (166,753,270) 20,422,488 22,826,344
(12,121,296) (17,028,788) (20,196,707) 4,063,884 0 0

- - -
(574,653) (388,776) (171,665) (678,853) (652,314) (623,917)
(89,846,097) (105,917,988) (121,475,125) (145,774,318) (155,641,897) (164,967,422)
- - -
(44,803,467) (48,550,617) (52,922,112) (4,063,884) 0 0
122,927,891 963,763,970 918,578,246 423,397,218 752,437,683 827,753,427
(97,991,754) (208,549,627) (96,053,115) (162,898,309) (175,005,216) (187,750,095)
336,818 375,036 668,095 0 0 0
- (506,000,000) (514,000,000) 0 0 0
250,000,000 - - 0 0 0
- - - 0 0 0
437,500 - - 0 0 0
22,799,473 22,857,074 51,456,576 0 0 0
- - - 0 0 0
- - - 0 0 0
- - - 0 0 0
- - - 0 0 0
175,582,036 (691,317,517) (557,928,443) (162,898,309) (175,005,216) (187,750,095)
- - - 0 0 0
- - - 0 0 0
270,187 980,000 220,000 (1,932,182) (2,086,754) (2,232,824)
(4,517,187) (3,835,187) (680,000) 0 0 0
- - - 0 0 0
(327,443,752) (368,374,221) (478,067,878) (368,374,221) (368,374,221) (368,374,221)
- - - 0 0 0
- - - 0 0 0
(331,690,752) (371,229,408) (478,527,878) (370,306,403) (370,460,975) (370,607,045)
(33,180,825) (98,782,955) (117,878,075) (109,807,494) 206,971,492 269,396,287

445,325,555 412,303,012 313,509,353 195,737,830 85,930,336 292,901,827
158,282 (10,704) 106,553
412,303,012 313,509,353 195,737,830 85,930,336 292,901,827 562,298,114

2024F 2025F
843,806,399 897,190,367
254,962,137 275,586,782
0 0
0 0
0 0
593,533 561,021
1,099,362,068 1,173,338,171
(29,169,358) (27,054,205)
(42,490,592) (45,464,934)
22,369,909 25,034,841
0 0
(593,533) (561,021)
(174,945,734) (185,622,527)
0 0
874,532,761 939,670,325
(200,627,715) (214,813,047)
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
(200,627,715) (214,813,047)
0 0
0 0
(2,389,119) (2,556,355)
0 0
0 0
(368,374,221) (368,374,221)
0 0
0 0
(370,763,340) (370,930,576)
303,141,706 353,926,701
562,298,114 865,439,820
865,439,820 1,219,366,522
2021E 2022F 2023F
EBIT*(1-Tax rate) 558,902,540 598,351,622 635,631,005
Depreciation 200,919,770 217,672,545 235,689,790
Changes in WC (302,140,795) (56,880,179) (36,883,780)
CAPEX (162,898,309) (175,005,216) (187,750,095)
FCFF 294,783,205 584,138,772 646,686,920
Terminal value
Present value of FCFF 265,247,041 472,946,105 471,126,472
Firm value at May 2021 7,971,619,355

less: Debt value 55,310,000
Equity Value 7,916,309,355
#shares outstanding 81,860,938
Share price in 2021 96,704
% grow in FCFF 98% 11%
Using 3-stage growth model, assuming a 10-year transition into the mature growth period
RELATIVE VALUATION
Company Name Ticker Equity Value NI
CTCP Nhựa Bình Minh BMP 5,124,557,319 522,585,572
CTCP Nhựa Thiếu Niên Tiền Phong NTP 4,240,662,588 447,189,022
Công ty Cổ phần Tập đoàn Hoa Sen HSG 9,841,203,203 1,153,014,017
Average PE
RELATIVE VALUATION COMPANY

Net income 522,585,572 BMP
Number of shares outstanding 81,860,938 NTP
Earning per share (EPS) 6,384 HSG
Average PE of the industry 9.27 Average PE
Price 59,208
VALUATION PRICE TARGET

Expected price Percentage
FCFF valuation model 96,704 70%
Relative valuation 59,208 30%
Expected price 85,456 100%
Current price 62,700
Upside 36%
2024F 2025F 2026F - 2036F
675,519,945 718,201,111
254,962,137 275,586,782
(49,290,041) (47,484,298)
(200,627,715) (214,813,047)
680,564,326 731,490,549
7,705,620,767 2,271,047,738 10,708,159,053
446,128,965 6,316,170,772
5% 7%
PE
9.81
9.48 36.00 117,796,183.00
8.54 22.15 444,298,113.00
9.27
PE
9.81
9.48
8.54
9.27
Summary
Valuation Date 12/31/20
Market Price 62,700
Outstanding Shares 81,860,938
Sustainable Growth Rate 1.50%
WACC 11.14%
VARIABLE VALUE VARIABLE VALUE

D/E 1.08% Cost of Debt 0.09%
Debt Value 55,310,000 Cost of Equity 11.25%
Equity Value 5,132,680,813 Beta 0.919910936
Debt Value + Equity Value 5,187,990,813 Risk-free Rate (VN 10y Bond) 2.45%
Debt/(Debt+Equity) 1.07% Market Risk Premium 9.57%
Equity/(Debt+Equity) 98.93% Tax rate 20.00%
Cost of Debt 0.09% WACC 0.111353419
Cost of Equity 11.25%
Beta 0.919910936165
Risk-free Rate (VN 10y Bond) 2.45%
Market Risk Premium 9.57%
Tax rate 20%
WACC 11.14%
0
2016 2017 2018
Total sales from finished goods and materials 3,678,273,228 4,056,458,969 4,129,914,277
Consumption capacity (ton) 82,052 94,110 94,582
% Growth rate 14.70% 0.50%
Selling price (VND) per kg 44,829 43,103 43,665
2016 2017 2018

Revenue 3,678,351,053 4,056,607,554 4,129,972,734
Deduction from revenue 369,607,443 231,948,887 210,335,296
Net revenue 3,308,743,610 3,824,658,667 3,919,637,438
Revenue Growth 15.59% 2.48%
Revenue from sale of goods+ materials and rendering of services:

1. Sales of finished goods and materials 3,678,273,228 4,056,458,969 4,129,914,277
% sales 99.998% 99.996% 99.999%
2. Sales of services 77,825 148,585 58,457

% sales 0.002% 0.004% 0.001%
bán thành phẩm

vât tư hàng hóa
dịch vụ
2019 2020 2021F 2022F 2023F 2024F
4,342,860,994 4,700,439,808 5,124,572,440 5,534,538,235 5,921,955,911 6,336,492,825
98,500 110,834 117,484 126,883 135,765 145,268
4.14% 5.9% 6% 8% 7% 7%
44,090 42,410 43,619 43,619 43,619 43,619
6.00% 8.00% 7.00% 7.00%
2019 2020 2021F 2022F 2023F 2024F

4,342,954,954 4,700,439,809 5,124,667,146 5,534,632,942 5,922,050,618 6,336,587,532
5,615,543 14,799,482 16,186,138 17,481,005 18,704,654 20,013,959
4,337,339,411 4,685,640,326 5,108,481,009 5,517,151,937 5,903,345,964 6,316,573,573
10.66% 8.03% 9% 8% 7% 7%
4,342,860,994 4,700,439,808 5,124,572,440 5,534,538,235 5,921,955,911 6,336,492,825

99.998% 100.000% 99.998% 99.998% 99.998% 99.999%
93,960 94,707 94,707 94,707 94,707 94,707

0.002% 0.002% 0.002% 0.002% 0.002% 0.002%
2021F 2022F 2023F 2024F

Revenue 5,124,667,146 5,534,632,942 5,922,050,618 6,336,587,532
Revenue Growth
9% 8% 7% 7%
Revenue Forecast
8,000,000,000 10%
7,000,000,000 9%
8%
6,000,000,000
7%
5,000,000,000 6%
4,000,000,000 5%
3,000,000,000 4%
3%
2,000,000,000
2%
1,000,000,000 1%
0 0%
2021F 2022F 2023F 2024F 2025F
Revenue Revenue Growth

2,000,000,000
2%
1,000,000,000 1%
0 0%
2021F 2022F 2023F 2024F 2025F
Revenue Revenue Growth

2025F 2021F 2022F 2023F 2024F
6,780,047,323 Consumption117,484 126,883 135,765 145,268
155,437 % Growth r 6% 8% 7% 7%
7%
43,619
7.00%
Consumption capacity forecast
180,000 9%
160,000 8%
2025F 140,000 7%
6,780,142,030 120,000 6%
21,414,915 The deduction rate 0.32% 100,000 5%
6,758,727,114 80,000 4%
60,000 3%
7%
40,000 2%
20,000 1%
0 0%
6,780,047,323 2021F 2022F 2023F 2024F 2025F
99.999% Consumption capacity (ton) % Growth rate
94,707
0.002%
2025F
6,780,142,030
7%
2025F
155,437
7%
n capacity forecast
9%
8%
7%
6%
5%
4%
3%
2%
1%
0%
2023F 2024F 2025F
acity (ton) % Growth rate

2016 2017 2018 2019 2020
Interest Rate 4.05% 1.51% 0.49% 0.22% 0.09%
Interest Expense 3,396,590 1,262,424 292,428 125,174 50,844
Total Debt 106,159,916 61,312,187 58,625,187 55,770,000 55,310,000
Short term loans 2016 2017 2018 2019 2020

Begin 105,992,187 61,312,187 58,625,187 55,770,000
Net Borrowing (44,680,000) (2,687,000) (2,855,187) (460,000)
% of Net Sales -1.17% -0.07% -0.07% -0.01%
End 105,992,187 61,312,187 58,625,187 55,770,000 55,310,000
% change
Long term Loan 2016 2017 2018 2019 2020

Begin - 167,729 - - -
Net Borrowing 167,729 (167,729) - - -
% of Net Sales 0.01% 0.00% 0.00% - -
End 167,729 - - - -
% change
năm 2017, 2018 đều không có long term loan, 2019 có 23,085,078 là provision nên forecast BMP không có longterm loan tron
2021F 2022F 2023F 2024F 2025F
1.27% 1.27% 1.27% 1.27% 1.27%
678,853 652,314 623,917 593,533 561,021
53,377,818 51,291,064 49,058,240 46,669,120 44,112,765
2021F 2022F 2023F 2024F 2025F

55,310,000 53,377,818 51,291,064 49,058,240 46,669,120
(1,932,182) (2,086,754) (2,232,824) (2,389,119) (2,556,355)
-0.038% -0.038% -0.038% -0.038% -0.038%
53,377,818 51,291,064 49,058,240 46,669,120 44,112,765
2021F 2022F 2023F 2024F 2025F

- - - - -
- - - - -
- - - - -
- - - - -
không có longterm loan trong những năm sau

in Vietnam Dong thousand 2016 2017
TANGIBLE FIXED ASSETS
Beginning balance 878,476,259 1,047,248,364

Increase 169,952,365 429,267,482
% of Net revenue 5.14% 11.22%
Purchase 168,582,365 118,018,515
Investment in capital construction completed
Transfer from construction in progress 1,370,000 311,248,969
Decrease 1,180,260 2,323,058
Liquidating, disposing 817,655 2,323,058
Other 362,604
Ending balance 1,047,248,364 1,474,192,790
Accumulated depreciation
Beginning balance 625,196,994 705,821,374
Increase 81,714,590 93,185,013
Depreciation/Average Tangible Fixed Asset 8.49% 7.39%
Depreciation within period 81,714,590 93,185,013
Decrease 1,090,210 2,326,668
Liquidation&Disposal/Average Tangible Fixed Asset 0.14% 0.18%
Liquidating, disposing 727,605 2,326,668
Other 362,604
Ending balance 705,821,374 796,679,719
Net book value
Beginning 253,279,265 341,426,990
Ending 341,426,990 677,513,071
INTANGIBLE FIXED ASSETS

Increase 239,654,688 10,473,581
Purchase 12,733,408 10,473,581
Moving from long-term prepaid expenses 226,921,280
Decrease (property's right)
% of Net revenue
Ending balance 276,075,788 286,549,369
Accumulated depreciation
Increase 15,130,015 5,698,246
Increase/Average Intangible Fixed Asset 9.68% 2.03%
Depreciation within period 5,575,435 5,698,246
Moving from long-term prepaid expenses 9,554,580
Ending balance 23,657,266 29,355,512
Net book value
Beginning 27,893,849 252,418,522
Ending 252,418,522 257,193,857
Long-term construction in progress

Beginning 9,491,702 34,015,746
Increase 26,097,396 298,726,580
Transfer to fixed assets 1,573,352 322,456,462
Ending 34,015,746 10,285,864
2018 2019 2020 2021F 2022F
1,474,192,790 1,549,747,724 1,745,318,766 1,809,855,508 1,960,208,280

83,269,995 199,529,020 65,427,270 153,169,082 165,422,382
2.12% 4.60% 1.40% 3.00% 3.00%
81,185,019 184,389,224 18,665,733
2,084,976 15,139,796 46,761,537

7,715,061 3,957,978 890,528 2,816,310 3,041,610
0.20% 0.09% 0.02% 0.06% 0.06%
7,715,061 3,957,978 890,529
1,549,747,724 1,745,318,766 1,809,855,508 1,960,208,280 2,122,589,051
796,679,719 951,455,922 1,124,274,231 1,323,279,044 1,526,146,781

162,450,947 176,746,971 199,848,696 205,562,680 222,614,473
10.74% 10.73% 11.24% 10.90% 10.90%
162,450,947 176,746,971 199,848,696
7,674,744 3,928,662 843,883 2,694,943 2,918,493
0.51% 0.24% 0.05% 0.14% 0.14%
7,674,744 3,928,662 843,883
951,455,922 1,124,274,231 1,323,279,044 1,526,146,781 1,745,842,761
677,513,071 598,291,802 621,044,535 486,576,464 434,061,499

598,291,802 621,044,535 486,576,464 434,061,499 376,746,290
286,549,369 298,190,375 35,106,158 35,913,685 37,729,931

11,641,006 2,995,992 95,210 1,816,246 1,036,825
0.30% 0.07% 0.00% 0.04% 0.02%
11,641,006 2,995,992 95,210
266,080,209 - - -
298,190,375 35,106,158 35,913,685 37,729,931 38,766,756
29,355,512 39,324,614 16,010,080 24,661,206 22,713,239

9,969,102 (23,314,534) 8,651,126 (1,947,967) (2,023,435)
3.41% -13.99% 24.36% -5.29% -5.29%
9,969,102 10,825,518 8,651,126
(34,140,052)
39,324,614 16,010,080 24,661,206 22,713,239 20,689,804
257,193,857 258,865,761 19,096,078 11,252,479 15,016,692

258,865,761 19,096,078 11,252,479 15,016,692 18,076,951
10,285,864 13,366,619 27,925,505 14,553,657 25,282,949

14,518,922 32,694,675 34,102,007 152,144,901 164,316,268
0.37% 0.75% 0.67% 2.98% 2.98%
11,438,168 (18,135,788) (47,473,855) 141,415,608 152,728,648
0.29% -0.42% -1.01% 2.77% 2.77%
13,366,618 27,925,505 14,553,657 25,282,949 36,870,569
2023F 2024F 2025F
2,122,589,051 2,296,336,282 2,482,245,624

177,001,750 189,391,675 202,648,894
3.00% 3.00% 3.00%
3,254,519 3,482,332 3,726,092

0.06% 0.06% 0.06%
2,296,336,282 2,482,245,624 2,681,168,426
1,745,842,761 1,983,625,842 2,240,762,101

240,941,848 260,552,118 281,535,085
10.90% 10.90% 10.90%
3,158,766 3,415,859 3,690,947

0.14% 0.14% 0.14%
1,983,625,842 2,240,762,101 2,518,606,240
376,746,290 312,710,440 241,483,523

312,710,440 241,483,523 162,562,187
38,766,756 40,370,881 41,822,616

1,604,125 1,451,735 1,694,957
0.03% 0.02% 0.03%
- - -
40,370,881 41,822,616 43,517,573
20,689,804 18,596,513 16,422,391

(2,093,291) (2,174,122) (2,257,356)
-5.29% -5.29% -5.29%
18,596,513 16,422,391 14,165,035
18,076,951 21,774,367 25,400,225

21,774,367 25,400,225 29,352,538
36,870,569 49,269,308 62,535,946

175,818,210 188,125,288 201,293,861
2.98% 2.98% 2.98%
163,419,470 174,858,650 187,098,573
2.77% 2.77% 2.77%
49,269,308 62,535,946 76,731,234
No Date VN-Index Price BMP Price Market Return BMP Return
31/12/2020 1,103.87 62.6 0.6% -0.3%
30/12/2020 1,097.54 62.8 -0.2% -0.9%
29/12/2020 1,099.49 63.4 0.7% 0.0%
28/12/2020 1,091.33 63.4 0.6% -0.3%
25/12/2020 1,084.42 63.6 1.6% 1.0%
24/12/2020 1,067.52 63.0 -1.1% -2.6%
23/12/2020 1,078.90 64.7 -0.4% 1.1%
22/12/2020 1,083.45 64.0 0.2% 0.5%
21/12/2020 1,081.08 63.7 1.3% -0.9%
18/12/2020 1,067.46 64.3 1.5% 1.4%
17/12/2020 1,051.77 63.4 -1.4% -1.9%
16/12/2020 1,066.99 64.6 1.1% -0.2%
15/12/2020 1,055.27 64.7 -0.8% 0.5%
14/12/2020 1,064.09 64.4 1.7% -0.2%
11/12/2020 1,045.96 64.5 1.5% -1.5%
10/12/2020 1,030.91 65.5 -0.8% -1.5%
9/12/2020 1,039.13 66.5 1.0% 2.3%
8/12/2020 1,029.26 65.0 -0.1% 3.7%
7/12/2020 1,029.98 62.7 0.8% 1.5%
4/12/2020 1,021.49 61.8 0.2% -0.5%
3/12/2020 1,019.80 62.1 0.5% 0.6%
2/12/2020 1,014.32 61.7 0.5% 1.6%
1/12/2020 1,008.87 60.7 0.6% -0.3%
30/11/2020 1,003.08 60.9 -0.7% 0.0%
27/11/2020 1,010.22 60.9 0.4% 4.5%
26/11/2020 1,005.97 58.3 0.6% -0.3%
25/11/2020 999.94 58.5 0.4% -0.2%
24/11/2020 995.76 58.6 0.2% -1.0%
23/11/2020 994.19 59.2 0.4% -0.3%
20/11/2020 990 59.4 0.7% 2.1%
19/11/2020 983.26 58.2 1.0% -0.3%
18/11/2020 973.53 58.4 0.5% 0.7%
17/11/2020 968.9 58.0 1.9% 5.1%
16/11/2020 950.79 55.2 -1.6% 0.9%
13/11/2020 966.29 54.7 0.7% 0.0%
12/11/2020 959.28 54.7 0.7% -0.9%
11/11/2020 952.22 55.2 0.0% -1.4%
10/11/2020 951.9 56.0 0.0% 2.8%
9/11/2020 951.99 54.5 1.5% 2.1%
6/11/2020 938.29 53.4 0.1% 0.4%
5/11/2020 937.75 53.2 -0.2% -1.8%
4/11/2020 939.76 54.2 0.5% 0.7%
3/11/2020 935.41 53.8 0.2% -0.9%
2/11/2020 933.68 54.3 0.9% 0.0%
30/10/2020 925.47 54.3 0.7% -0.4%
29/10/2020 919.08 54.5 -0.2% 1.1%
28/10/2020 921.05 53.9 -2.7% -2.0%
27/10/2020 946.47 55.0 -0.5% -0.9%
26/10/2020 950.8 55.5 -1.1% -3.3%
23/10/2020 961.26 57.4 1.2% 6.9%
22/10/2020 949.9 53.7 1.2% 0.0%
21/10/2020 939.03 53.7 -0.6% -0.6%
20/10/2020 944.42 54.0 0.1% 0.0%
19/10/2020 943.69 54.0 0.0% -0.7%
16/10/2020 943.3 54.4 0.1% 0.4%
15/10/2020 942.76 54.2 0.3% 0.4%
14/10/2020 940.18 54.0 1.1% -2.5%
13/10/2020 929.86 55.4 0.4% 0.4%
12/10/2020 925.83 55.2 0.2% -3.0%
9/10/2020 924 56.9 0.6% -0.4%
8/10/2020 918.84 57.1 -0.1% -0.5%
7/10/2020 919.72 57.4 0.4% -6.5%
6/10/2020 915.67 61.4 0.1% -0.8%
5/10/2020 914.68 61.9 0.5% 0.0%
2/10/2020 909.91 61.9 -0.5% -0.5%
1/10/2020 914.09 62.2 1.0% 2.1%
30/09/2020 905.21 60.9 0.1% 2.7%
29/09/2020 903.98 59.3 -0.9% -2.0%
28/09/2020 912.5 60.5 0.5% 0.5%
25/09/2020 908.27 60.2 0.0% 0.0%
24/09/2020 908.58 60.2 -0.4% 0.0%
23/09/2020 912.5 60.2 0.7% -0.3%
22/09/2020 906.19 60.4 -0.2% -1.0%
21/09/2020 907.94 61.0 0.8% 0.0%
18/09/2020 900.95 61.0 0.8% 4.1%
17/09/2020 894.04 58.6 -0.4% -0.8%
16/09/2020 897.47 59.1 0.1% -1.0%
15/09/2020 896.26 59.7 0.2% 3.8%
14/09/2020 894.57 57.5 0.6% 2.3%
11/9/2020 888.97 56.2 0.0% -0.2%
10/9/2020 888.82 56.3 -0.1% -0.4%
9/9/2020 889.32 56.5 -0.1% 2.2%
8/9/2020 890.14 55.3 0.2% 0.5%
7/9/2020 888.25 55.0 -1.5% -2.5%
4/9/2020 901.54 56.4 -0.3% -0.5%
3/9/2020 903.97 56.7 1.4% -0.4%
1/9/2020 891.73 56.9 1.1% 1.6%
31/08/2020 881.65 56.0 0.3% -2.3%
28/08/2020 878.98 57.3 0.5% 0.5%
27/08/2020 874.71 57.0 0.1% 0.0%
26/08/2020 873.47 57.0 -0.1% -0.2%
25/08/2020 874.12 57.1 0.6% -1.2%
24/08/2020 868.68 57.8 1.6% 1.0%
21/08/2020 854.78 57.2 0.8% 3.4%
20/08/2020 848.21 55.3 -0.4% 2.2%
19/08/2020 851.21 54.1 0.6% 0.2%
18/08/2020 846.43 54.0 -0.4% -0.6%
17/08/2020 850.15 54.3 -0.1% 5.0%
14/08/2020 850.74 51.7 -0.5% -0.4%
13/08/2020 855.05 51.9 1.0% 0.4%
12/8/2020 846.92 51.7 0.5% 0.0%
11/8/2020 843.08 51.7 0.0% -0.4%
10/8/2020 843.2 51.9 0.2% 0.0%
7/8/2020 841.46 51.9 0.2% 1.2%
6/8/2020 840.04 51.3 0.3% -0.4%
5/8/2020 837.8 51.5 1.2% 2.0%
4/8/2020 827.57 50.5 1.6% 1.0%
3/8/2020 814.65 50.0 2.0% 1.8%
31/07/2020 798.39 49.1 -0.3% -0.6%
30/07/2020 801.13 49.4 1.3% 1.2%
29/07/2020 790.84 48.8 -2.8% -2.8%
28/07/2020 813.36 50.2 3.6% 6.8%
27/07/2020 785.17 47.0 -5.3% -6.9%
24/07/2020 829.16 50.5 -3.2% -3.8%
23/07/2020 856.75 52.5 0.2% 0.0%
22/07/2020 855.08 52.5 -0.8% -1.3%
21/07/2020 861.69 53.2 0.0% 0.9%
20/07/2020 861.4 52.7 -1.2% -1.5%
17/07/2020 872.02 53.5 -0.5% -0.9%
16/07/2020 876.83 54.0 0.8% 0.9%
15/07/2020 869.91 53.5 0.2% -0.9%
14/07/2020 868.11 54.0 -0.1% -0.7%
13/07/2020 868.72 54.4 -0.3% 0.9%
10/7/2020 871.21 53.9 -0.6% -0.7%
9/7/2020 876.46 54.3 1.4% 0.0%
8/7/2020 864.5 54.3 0.1% 0.2%
7/7/2020 863.42 54.2 0.3% 0.0%
6/7/2020 861.16 54.2 1.6% -3.2%
3/7/2020 847.61 56.0 0.6% 3.3%
2/7/2020 842.38 54.2 -0.1% 0.7%
1/7/2020 843.49 53.8 2.2% 3.7%
30/06/2020 825.11 51.9 -0.5% -1.7%
29/06/2020 829.36 52.8 -2.7% -3.1%
26/06/2020 851.98 54.5 -0.3% 0.9%
25/06/2020 854.59 54.0 -0.6% -0.9%
24/06/2020 859.71 54.5 -1.0% -0.4%
23/06/2020 868.2 54.7 -0.4% -0.5%
22/06/2020 871.28 55.0 0.3% 1.9%
19/06/2020 868.56 54.0 1.6% 4.9%
18/06/2020 855.27 51.5 0.1% 3.6%
17/06/2020 854.44 49.7 -0.2% 0.0%
16/06/2020 856.13 49.7 2.8% 1.8%
15/06/2020 832.47 48.8 -3.6% -1.8%
12/6/2020 863.52 49.7 -0.4% -1.6%
11/6/2020 867.37 50.5 -3.6% -2.1%
10/6/2020 900 51.6 0.1% -0.8%
9/6/2020 899.43 52.0 -0.1% -1.1%
8/6/2020 899.92 52.6 1.5% 3.7%
5/6/2020 886.22 50.7 0.3% 3.0%
4/6/2020 883.9 49.2 0.3% 3.1%
3/6/2020 881.17 47.7 0.7% 0.4%
2/6/2020 874.8 47.5 -0.4% -0.2%
1/6/2020 878.67 47.6 1.6% -0.2%
29/05/2020 864.47 47.7 0.4% -0.2%
28/05/2020 861.39 47.8 0.5% -1.1%
27/05/2020 857.48 48.4 -1.3% -0.5%
26/05/2020 869.13 48.6 1.2% 3.4%
25/05/2020 859.04 47.0 0.7% 0.5%
22/05/2020 852.74 46.8 -1.2% 0.4%
21/05/2020 862.73 46.6 1.2% -0.5%
20/05/2020 852.91 46.8 0.8% 0.0%
19/05/2020 845.92 46.8 1.1% 0.1%
18/05/2020 837.01 46.8 1.2% 0.6%
15/05/2020 827.03 46.5 -0.6% -0.7%
14/05/2020 832.4 46.8 -0.2% -1.5%
13/05/2020 834.21 47.5 -0.1% 1.1%
12/5/2020 835.32 47.0 0.8% 4.4%
11/5/2020 828.33 45.0 1.8% 1.0%
8/5/2020 813.73 44.6 2.2% 0.1%
7/5/2020 796.54 44.5 1.8% 0.3%
6/5/2020 782.59 44.4 2.4% -1.4%
5/5/2020 764.16 45.0 0.2% 0.7%
4/5/2020 762.47 44.7 -0.9% -1.1%
29/04/2020 769.11 45.2 0.2% 2.2%
28/04/2020 767.21 44.2 -0.5% 1.1%
27/04/2020 770.77 43.7 -0.8% 0.7%
24/04/2020 776.66 43.5 0.4% 0.8%
23/04/2020 773.91 43.1 0.6% 1.3%
22/04/2020 768.92 42.5 0.3% 3.4%
21/04/2020 766.84 41.2 -3.5% -4.0%
20/04/2020 794.97 42.9 0.7% -0.4%
17/04/2020 789.6 43.1 1.1% 6.4%
16/04/2020 780.7 40.5 0.4% 3.9%
15/04/2020 777.22 39.0 1.3% 3.2%
14/04/2020 767.41 37.8 0.2% -0.3%
13/04/2020 765.79 37.9 1.0% -0.1%
10/4/2020 757.94 37.9 -0.3% -2.7%
9/4/2020 760.33 39.0 1.6% 1.7%
8/4/2020 748.02 38.3 0.2% 2.0%
7/4/2020 746.69 37.5 1.3% 3.3%
6/4/2020 736.75 36.3 5.0% 5.4%
3/4/2020 701.8 34.5 3.2% 2.9%
1/4/2020 680.23 33.5 2.7% 3.1%
31/03/2020 662.53 32.5 0.0% -1.2%
30/03/2020 662.26 32.9 -4.9% -6.1%
27/03/2020 696.06 35.0 0.3% -0.8%
26/03/2020 694.21 35.3 0.6% 0.4%
25/03/2020 690.25 35.2 4.7% 4.9%
24/03/2020 659.21 33.5 -1.1% 0.8%
23/03/2020 666.59 33.3 -6.1% -6.9%
20/03/2020 709.73 35.7 -2.2% -1.0%
19/03/2020 725.94 36.1 -2.9% -2.0%
18/03/2020 747.66 36.8 0.3% 0.8%
17/03/2020 745.78 36.5 -0.3% 1.4%
16/03/2020 747.86 36.0 -1.8% -2.7%
13/03/2020 761.78 37.0 -1.0% 0.3%
12/3/2020 769.25 36.9 -5.2% -6.3%
11/3/2020 811.35 39.4 -3.1% -1.7%
10/3/2020 837.5 40.1 0.2% 2.7%
9/3/2020 835.49 39.1 -6.3% -6.9%
6/3/2020 891.44 42.0 -0.2% 0.1%
5/3/2020 893.31 41.9 0.4% 0.2%
4/3/2020 889.37 41.8 -0.1% 1.0%
3/3/2020 890.61 41.4 0.7% 2.2%
2/3/2020 884.43 40.5 0.3% -1.0%
28/02/2020 882.19 40.9 -1.8% -2.2%
27/02/2020 898.44 41.8 0.3% 0.2%
26/02/2020 895.97 41.7 -1.5% -1.7%
25/02/2020 909.67 42.4 0.7% 1.0%
24/02/2020 903.34 42.0 -3.2% -5.6%
21/02/2020 933.09 44.5 -0.5% 0.5%
20/02/2020 938.13 44.3 1.0% 1.1%
19/02/2020 928.76 43.8 0.1% -0.5%
18/02/2020 927.93 44.0 -0.7% 6.0%
17/02/2020 934.77 41.5 -0.3% 1.5%
14/02/2020 937.45 40.9 -0.1% -0.5%
13/02/2020 938.24 41.1 0.1% -0.5%
12/2/2020 937.68 41.3 0.3% 1.7%
11/2/2020 934.67 40.6 0.4% -0.1%
10/2/2020 930.73 40.7 -1.1% -2.0%
7/2/2020 940.75 41.5 0.2% -1.2%
6/2/2020 938.54 42.0 1.4% 0.0%
5/2/2020 925.91 42.0 -0.3% -1.2%
4/2/2020 929.09 42.5 0.1% 0.7%
3/2/2020 928.14 42.2 -0.9% -0.7%
31/01/2020 936.62 42.5 -2.4% -4.5%
30/01/2020 959.58 44.5 -3.2% -2.0%
22/01/2020 991.46 45.4 0.5% 0.0%
21/01/2020 986.37 45.4 0.8% 0.0%
20/01/2020 978.63 45.4 0.0% -0.7%
17/01/2020 978.96 45.7 0.5% 0.9%
16/01/2020 974.31 45.3 0.7% -0.4%
15/01/2020 967.56 45.5 0.1% 0.0%
14/01/2020 967 45.5 0.1% 1.1%
13/01/2020 965.84 45.0 -0.3% -1.7%
10/1/2020 968.54 45.8 0.9% 1.8%
9/1/2020 960.15 45.0 1.2% 2.3%
8/1/2020 948.98 44.0 -1.0% -1.6%
7/1/2020 958.88 44.7 0.3% 0.0%
6/1/2020 955.79 44.7 -1.0% -0.7%
3/1/2020 965.14 45.0 -0.2% -0.3%
2/1/2020 966.67 45.2 0.6% -0.1%
31/12/2019 960.99 45.2 -0.4% -0.8%
30/12/2019 965.03 45.6 0.2% -1.3%
27/12/2019 963.51 46.2 0.5% -1.7%
26/12/2019 958.59 47.0 -0.2% 0.6%
25/12/2019 960.92 46.7 0.2% -0.1%
24/12/2019 958.88 46.7 -0.1% -0.8%
23/12/2019 959.43 47.1 0.3% 0.0%
20/12/2019 956.41 47.1 0.4% 1.1%
19/12/2019 952.26 46.6 0.1% 0.6%
18/12/2019 951.13 46.3 -0.3% -2.3%
17/12/2019 954.03 47.4 -0.8% -0.8%
16/12/2019 961.47 47.8 -0.5% -0.2%
13/12/2019 966.18 47.9 -0.2% -2.2%
12/12/2019 968.17 49.0 0.7% 4.7%
11/12/2019 961.78 46.8 0.2% -0.6%
10/12/2019 960.3 47.1 -0.6% 0.2%
9/12/2019 966.06 47.0 0.3% -2.8%
6/12/2019 963.56 48.4 0.0% -1.5%
5/12/2019 963.27 49.1 -0.3% -1.2%
4/12/2019 965.9 49.7 1.3% -2.4%
3/12/2019 953.43 50.9 -0.6% -1.9%
2/12/2019 959.31 51.9 -1.2% -0.4%
29/11/2019 970.75 52.1 0.0% 1.0%
28/11/2019 970.39 51.6 -0.8% -1.1%
27/11/2019 978.17 52.2 0.1% -0.6%
26/11/2019 976.79 52.5 0.0% 0.2%
25/11/2019 976.35 52.4 -0.1% 0.6%
22/11/2019 977.78 52.1 -1.0% -3.3%
21/11/2019 987.89 53.9 -1.3% -0.9%
20/11/2019 1000.56 54.4 -0.8% 0.7%
19/11/2019 1008.35 54.0 0.5% 3.3%
18/11/2019 1002.91 52.3 -0.7% -0.9%
15/11/2019 1010.03 52.8 -0.2% 2.3%
14/11/2019 1012.3 51.6 0.0% -0.4%
13/11/2019 1012.77 51.8 -0.5% -1.1%
12/11/2019 1018.33 52.4 0.2% -0.6%
11/11/2019 1016.75 52.7 -0.6% -0.6%
8/11/2019 1022.49 53.0 -0.2% -0.7%
7/11/2019 1024.03 53.4 -0.1% -0.2%
6/11/2019 1024.91 53.5 0.1% 1.3%
5/11/2019 1024.34 52.8 0.2% 0.4%
4/11/2019 1022.43 52.6 0.7% -0.8%
1/11/2019 1015.59 53.0 1.7% -0.2%
31/10/2019 998.82 53.1 -0.2% -0.6%
30/10/2019 1000.89 53.4 0.5% 0.8%
29/10/2019 995.87 53.0 -0.1% -0.2%
28/10/2019 996.48 53.1 0.0% -0.2%
25/10/2019 996.57 53.2 0.3% 0.6%
24/10/2019 993.6 52.9 0.6% -0.6%
23/10/2019 987.79 53.2 0.1% -1.1%
22/10/2019 987.19 53.8 0.4% 2.3%
21/10/2019 983.56 52.6 -0.6% -1.5%
18/10/2019 989.2 53.4 -0.1% -0.7%
17/10/2019 989.82 53.8 -0.5% 0.2%
16/10/2019 994.46 53.7 0.1% -0.6%
15/10/2019 993.05 54.0 -0.1% 0.9%
14/10/2019 993.57 53.5 0.2% -1.3%
11/10/2019 991.84 54.2 0.5% -1.1%
10/10/2019 987.38 54.8 0.0% 0.0%
9/10/2019 987.83 54.8 0.0% 3.2%
8/10/2019 988.22 53.1 0.5% -0.7%
7/10/2019 983.09 53.5 -0.5% 0.6%
4/10/2019 987.59 53.2 -0.5% 3.1%
3/10/2019 992.45 51.6 0.1% 0.2%
2/10/2019 991.19 51.5 -0.8% -0.4%
1/10/2019 999.59 51.7 0.3% 1.0%
30/09/2019 996.56 51.2 -0.1% 1.2%
27/09/2019 997.84 50.6 0.7% -2.7%
26/09/2019 990.75 52.0 0.3% -1.0%
25/09/2019 987.3 52.5 -0.1% 1.5%
24/09/2019 988.13 51.7 0.2% 0.4%
23/09/2019 985.75 51.5 -0.5% -2.5%
20/09/2019 990.36 52.8 -0.7% -0.4%
19/09/2019 997.1 53.0 0.2% -0.6%
18/09/2019 995.15 53.3 -0.2% 3.9%
17/09/2019 996.74 51.3 0.7% -1.0%
16/09/2019 989.86 51.8 0.3% 3.2%
13/09/2019 987.22 50.2 1.1% 0.0%
12/9/2019 976.07 50.2 0.7% 1.1%
11/9/2019 969.31 49.7 -0.1% 2.0%
10/9/2019 970.26 48.7 -0.4% -1.6%
9/9/2019 974.12 49.5 0.0% -0.4%
6/9/2019 974.08 49.7 -0.3% -0.6%
5/9/2019 976.79 50.0 -0.1% 1.8%
4/9/2019 977.63 49.1 -0.2% -0.4%
3/9/2019 979.36 49.3 -0.5% -1.4%
30/08/2019 984.06 50.0 0.6% 4.9%
29/08/2019 978.59 47.7 0.1% -1.3%
28/08/2019 977.26 48.3 0.0% -1.8%
27/08/2019 976.79 49.2 -0.6% -2.4%
26/08/2019 982.88 50.4 -1.0% -0.6%
23/08/2019 992.45 50.7 -0.5% 0.2%
22/08/2019 997.26 50.6 0.3% -0.4%
21/08/2019 994.38 50.8 1.0% -2.1%
20/08/2019 984.67 51.9 0.4% 1.8%
19/08/2019 981.03 51.0 0.1% -1.4%
16/08/2019 980 51.7 0.1% 2.4%
15/08/2019 979.38 50.5 1.1% 0.2%
14/08/2019 968.91 50.4 0.2% -0.2%
13/08/2019 966.83 50.5 -0.9% -1.4%
12/8/2019 975.31 51.2 0.1% -1.3%
9/8/2019 974.34 51.9 -0.1% -0.8%
8/8/2019 975.24 52.3 1.0% 6.3%
7/8/2019 965.93 49.2 0.1% 3.8%
6/8/2019 964.61 47.4 -0.9% -1.3%
5/8/2019 973.15 48.0 -1.8% -1.8%
2/8/2019 991.1 48.9 -0.6% 0.4%
1/8/2019 997.39 48.7 0.6% 0.4%
31/07/2019 991.66 48.5 0.6% 1.4%
30/07/2019 986.02 47.9 -1.2% -1.9%
29/07/2019 997.94 48.8 0.5% -1.8%
26/07/2019 993.35 49.7 -0.2% 0.4%
25/07/2019 994.95 49.5 0.7% -1.6%
24/07/2019 988.41 50.3 -0.1% 0.4%
23/07/2019 989.46 50.1 0.8% 1.8%
22/07/2019 982.04 49.2 0.0% -1.3%
19/07/2019 982.34 49.9 0.6% 0.7%
18/07/2019 976.05 49.5 -0.7% -1.2%
17/07/2019 982.57 50.1 0.0% -0.8%
16/07/2019 982.11 50.5 1.0% 1.0%
15/07/2019 972.53 50.0 -0.3% 3.5%
12/7/2019 975.4 48.3 -0.3% 4.3%
11/7/2019 978.63 46.3 0.5% -0.2%
10/7/2019 973.65 46.4 0.5% 0.2%
9/7/2019 969.05 46.3 0.3% 2.4%
8/7/2019 966.35 45.2 -0.9% -0.9%
5/7/2019 975.34 45.6 0.2% 2.5%
4/7/2019 973.04 44.5 1.3% 2.8%
3/7/2019 960.39 43.3 -0.2% 0.7%
2/7/2019 961.98 43.0 -0.4% 0.0%
1/7/2019 965.61 43.0 1.6% 0.9%
28/06/2019 949.94 42.6 0.7% -0.9%
27/06/2019 943.11 43.0 -1.7% 0.0%
26/06/2019 959.13 43.0 -0.1% -0.7%
25/06/2019 960.13 43.3 -0.3% 1.4%
24/06/2019 962.85 42.7 0.4% -0.2%
21/06/2019 959.2 42.8 0.0% -0.5%
20/06/2019 959.18 43.0 1.0% 0.0%
19/06/2019 949.69 43.0 0.6% 1.2%
18/06/2019 944.01 42.5 -0.3% -2.7%
17/06/2019 946.95 43.7 -0.7% 0.2%
14/06/2019 953.61 43.6 0.4% -0.9%
13/06/2019 950.08 44.0 -0.4% -0.8%
12/6/2019 954.17 44.4 -0.8% 0.8%
11/6/2019 962.07 44.0 -0.1% -0.5%
10/6/2019 962.9 44.2 0.5% -0.7%
7/6/2019 958.28 44.5 1.1% 4.7%
6/6/2019 948.21 42.5 -0.3% 2.4%
5/6/2019 951.41 41.5 0.0% -3.5%
4/6/2019 951.16 43.0 0.5% -7.9%
3/6/2019 946.47 46.7 -1.4% -0.6%
31/05/2019 959.88 47.0 -1.0% -0.5%
30/05/2019 969.34 47.3 -0.2% -0.5%
29/05/2019 971.54 47.5 0.0% 3.1%
28/05/2019 972 46.1 -0.3% -0.4%
27/05/2019 975.14 46.3 0.5% 1.9%
24/05/2019 970.03 45.4 -1.3% -1.6%
23/05/2019 982.71 46.2 -0.1% -0.3%
22/05/2019 983.78 46.3 -0.3% -0.8%
21/05/2019 986.29 46.7 -0.1% 2.9%
20/05/2019 987.13 45.4 1.1% -1.4%
17/05/2019 976.48 46.0 0.1% -0.4%
16/05/2019 975.69 46.2 0.0% 1.5%
15/05/2019 975.64 45.5 1.1% 2.1%
14/05/2019 965.34 44.6 0.7% -0.2%
13/05/2019 958.54 44.7 0.6% -0.1%
10/5/2019 952.55 44.7 0.6% 0.0%
9/5/2019 947.01 44.7 -0.4% 0.1%
8/5/2019 951.22 44.7 -0.7% -2.3%
7/5/2019 957.56 45.7 0.0% 0.4%
6/5/2019 957.97 45.5 -1.7% -2.9%
3/5/2019 974.14 46.9 -0.4% 0.3%
2/5/2019 978.5 46.7 -0.1% -1.5%
26/04/2019 979.64 47.4 0.6% 1.7%
25/04/2019 974.13 46.6 -0.3% -0.9%
24/04/2019 976.92 47.0 0.9% 0.0%
23/04/2019 968 47.0 0.2% 0.8%
22/04/2019 965.86 46.7 0.0% -0.7%
19/04/2019 966.21 47.0 0.4% 0.4%
18/04/2019 962.3 46.8 -1.0% -2.6%
17/04/2019 972.1 48.1 -0.5% -2.3%
16/04/2019 977.17 49.2 -0.6% 1.0%
12/4/2019 982.9 48.7 -0.3% 0.8%
11/4/2019 985.95 48.3 0.4% -2.2%
10/4/2019 981.91 49.4 -0.7% -1.0%
9/4/2019 988.48 49.9 -0.9% 0.0%
8/4/2019 997.56 49.9 0.8% 1.8%
5/4/2019 989.26 49.0 0.2% 0.0%
4/4/2019 986.91 49.0 0.2% 0.2%
3/4/2019 984.46 48.9 -0.1% -1.0%
2/4/2019 985.81 49.4 -0.3% -0.6%
1/4/2019 988.53 49.7 0.8% 2.4%
29/03/2019 980.76 48.6 -0.2% 0.0%
28/03/2019 982.98 48.6 0.7% -0.1%
27/03/2019 975.91 48.6 0.6% 0.2%
26/03/2019 969.79 48.5 0.0% -0.2%
25/03/2019 970.07 48.6 -1.9% -3.2%
22/03/2019 988.71 50.2 0.7% 0.4%
21/03/2019 981.78 50.0 -2.0% -3.5%
20/03/2019 1002.3 51.8 -0.4% 1.2%
19/03/2019 1006.59 51.2 -0.5% -3.0%
18/03/2019 1011.86 52.8 0.8% -2.2%
15/03/2019 1004.12 54.0 -0.4% 0.0%
14/03/2019 1008.44 54.0 0.3% 1.7%
13/03/2019 1005.41 53.1 0.4% 0.2%
12/3/2019 1001.32 53.0 1.7% 0.4%
11/3/2019 984.6 52.8 -0.1% 0.2%
8/3/2019 985.25 52.7 -0.9% -2.4%
7/3/2019 994.03 54.0 0.0% 1.3%
6/3/2019 994.49 53.3 0.2% -1.3%
5/3/2019 992.45 54.0 -0.2% 1.7%
4/3/2019 993.99 53.1 1.5% -1.7%
1/3/2019 979.63 54.0 1.5% 1.9%
28/02/2019 965.47 53.0 -2.5% 1.0%
27/02/2019 990.27 52.5 0.3% 5.0%
26/02/2019 987.06 50.0 -0.7% 3.3%
25/02/2019 994.43 48.4 0.6% -1.2%
22/02/2019 988.91 49.0 0.1% -1.0%
21/02/2019 987.57 49.5 1.8% -0.6%
20/02/2019 970.58 49.8 0.6% 1.2%
19/02/2019 964.35 49.2 0.3% -1.6%
18/02/2019 961.3 50.0 1.1% -1.2%
15/02/2019 950.89 50.6 -0.2% 0.4%
14/02/2019 952.34 50.4 0.8% -0.8%
13/02/2019 945.25 50.8 0.8% 5.4%
12/2/2019 937.54 48.2 1.2% 4.3%
11/2/2019 926.1 46.2 1.9% 1.3%
1/2/2019 908.67 45.6 -0.2% -0.9%
31/01/2019 910.65 46.0 -0.6% 0.4%
30/01/2019 915.84 45.8 0.0% -0.4%
29/01/2019 915.93 46.0 0.4% -2.1%
28/01/2019 912.18 47.0 0.4% -3.1%
25/01/2019 908.88 48.5 0.0% -0.2%
24/01/2019 908.79 48.6 0.1% 0.0%
23/01/2019 908.18 48.6 0.2% 0.8%
22/01/2019 906.55 48.2 -0.5% 0.2%
21/01/2019 911.05 48.1 1.0% -1.8%
18/01/2019 902.3 49.0 0.0% -0.4%
17/01/2019 901.89 49.2 -0.7% -1.6%
16/01/2019 908.7 50.0 -0.1% -1.0%
15/01/2019 909.68 50.5 0.9% 0.6%
14/01/2019 901.8 50.2 -0.1% -0.8%
11/1/2019 902.71 50.6 0.5% -0.4%
10/1/2019 898.3 50.8 0.1% 1.4%
9/1/2019 896.99 50.1 1.1% 2.0%
8/1/2019 887.44 49.1 -0.2% -0.3%
7/1/2019 889.64 49.3 1.0% 0.8%
4/1/2019 880.9 48.9 0.3% -0.7%
3/1/2019 878.22 49.2 -1.5% -3.0%
2/1/2019 891.75 50.7 -0.1% -3.6%
28/12/2018 892.54 52.6 -0.9% 0.2%
27/12/2018 900.81 52.5 1.0% 1.5%
26/12/2018 891.75 51.7 -0.7% -0.6%
25/12/2018 897.94 52.0 -1.2% -3.9%
24/12/2018 908.56 54.1 -0.4% -1.5%
21/12/2018 912.26 54.9 -0.7% 0.4%
20/12/2018 918.24 54.7 -0.1% -0.4%
19/12/2018 919.24 54.9 -0.9% -0.7%
18/12/2018 927.25 55.3 -0.7% -1.3%
17/12/2018 933.65 56.0 -1.9% -2.3%
14/12/2018 952.04 57.3 -0.9% -1.2%
13/12/2018 960.25 58.0 -0.1% 1.2%
12/12/2018 961.28 57.3 0.7% 1.1%
11/12/2018 954.58 56.7 -0.1% -0.2%
10/12/2018 955.89 56.8 -0.3% 0.0%
7/12/2018 958.59 56.8 0.4% -1.0%
6/12/2018 954.82 57.4 -0.2% -1.9%
5/12/2018 957.14 58.5 -0.2% 0.9%
4/12/2018 958.84 58.0 0.8% 2.8%
3/12/2018 951.59 56.4 2.7% 2.2%
30/11/2018 926.54 55.2 0.0% -0.5%
29/11/2018 926.79 55.5 -0.4% -0.2%
28/11/2018 930.2 55.6 0.8% -1.2%
27/11/2018 923.12 56.3 0.2% -1.2%
26/11/2018 921.03 57.0 0.3% 2.0%
23/11/2018 917.97 55.9 -0.7% -1.4%
22/11/2018 924.42 56.7 0.2% 0.4%
21/11/2018 922.56 56.5 0.4% 2.5%
20/11/2018 919.02 55.1 0.3% -0.4%
19/11/2018 916.06 55.3 2.0% -0.4%
16/11/2018 898.19 55.5 0.1% 1.3%
15/11/2018 897.15 54.8 -0.4% -1.1%
14/11/2018 900.93 55.4 -0.5% -1.1%
13/11/2018 905.38 56.0 -1.4% -0.2%
12/11/2018 918.12 56.1 0.4% -1.1%
9/11/2018 914.29 56.7 -1.3% -0.5%
8/11/2018 926.28 57.0 0.4% 0.5%
7/11/2018 922.16 56.7 0.0% -1.7%
6/11/2018 922.05 57.7 -0.4% 1.6%
5/11/2018 925.53 56.8 0.1% 0.9%
2/11/2018 924.86 56.3 1.9% 1.6%
1/11/2018 907.96 55.4 -0.7% -2.8%
31/10/2018 914.76 57.0 2.9% 2.0%
30/10/2018 888.69 55.9 0.0% -0.7%
29/10/2018 888.82 56.3 -1.3% -0.4%
26/10/2018 900.82 56.5 -1.0% 1.4%
25/10/2018 910.17 55.7 -1.4% -1.6%
24/10/2018 922.73 56.6 -1.8% -1.7%
23/10/2018 939.68 57.6 -1.5% -2.4%
22/10/2018 953.51 59.0 -0.5% -4.4%
19/10/2018 958.36 61.7 -0.5% -1.8%
18/10/2018 963.47 62.8 -0.8% -2.5%
17/10/2018 971.6 64.4 0.9% 5.9%
16/10/2018 963.37 60.8 1.2% -0.3%
15/10/2018 951.64 61.0 -1.9% 0.8%
12/10/2018 970.08 60.5 2.6% 3.2%
11/10/2018 945.89 58.6 -4.8% -7.0%
10/10/2018 993.96 63.0 -0.2% -5.4%
9/10/2018 996.19 66.6 0.0% -2.1%
8/10/2018 996.12 68.0 -1.2% 0.6%
5/10/2018 1008.39 67.6 -1.5% 0.0%
4/10/2018 1023.62 67.6 0.3% -1.3%
3/10/2018 1020.4 68.5 0.2% 3.9%
2/10/2018 1018.79 65.9 0.6% 4.9%
1/10/2018 1012.88 62.8 -0.4% -1.1%
28/09/2018 1017.13 63.5 0.2% -0.6%
27/09/2018 1015.37 63.9 0.6% 0.2%
26/09/2018 1009.61 63.8 -0.1% 2.6%
25/09/2018 1010.74 62.2 -0.1% -1.3%
24/09/2018 1011.29 63.0 0.8% 4.7%
21/09/2018 1002.97 60.2 -0.2% 1.7%
20/09/2018 1004.74 59.2 0.9% 0.7%
19/09/2018 995.54 58.8 0.2% 0.3%
18/09/2018 993.49 58.6 0.6% 0.5%
17/09/2018 987.61 58.3 -0.4% 0.0%
14/09/2018 991.34 58.3 0.3% 4.1%
13/09/2018 987.95 56.0 0.1% 0.9%
12/9/2018 987.01 55.5 0.2% -0.7%
11/9/2018 985.06 55.9 1.5% -0.5%
10/9/2018 970.34 56.2 0.1% -0.5%
7/9/2018 968.9 56.5 1.1% 1.8%
6/9/2018 958.19 55.5 -1.1% -2.3%
5/9/2018 968.44 56.8 -0.8% 0.0%
4/9/2018 975.94 56.8 -1.4% 1.1%
31/08/2018 989.54 56.2 -0.9% 3.7%
30/08/2018 998.07 54.2 1.0% 1.5%
29/08/2018 988.17 53.4 -0.7% -1.1%
28/08/2018 995.19 54.0 0.3% 1.3%
27/08/2018 991.92 53.3 0.5% -0.4%
24/08/2018 987.05 53.5 0.0% 0.0%
23/08/2018 987.36 53.5 0.5% -1.1%
22/08/2018 982.15 54.1 0.3% 1.9%
21/08/2018 979.21 53.1 1.0% 0.8%
20/08/2018 969.62 52.7 0.1% -0.2%
17/08/2018 968.88 52.8 0.5% -1.3%
16/08/2018 964.28 53.5 0.3% -0.9%
15/08/2018 961.37 54.0 -1.7% 0.6%
14/08/2018 978.27 53.7 0.0% 2.3%
13/08/2018 978.04 52.5 1.0% -1.9%
10/8/2018 968.47 53.5 0.5% -1.5%
9/8/2018 963.5 54.3 -0.3% -0.5%
8/8/2018 966.27 54.6 1.0% -1.1%
7/8/2018 956.79 55.2 -0.4% -1.1%
6/8/2018 960.23 55.8 0.1% 0.7%
3/8/2018 959.6 55.4 0.6% -1.9%
2/8/2018 953.55 56.5 0.1% -0.5%
1/8/2018 952.77 56.8 -0.4% -0.4%
31/07/2018 956.39 57.0 0.7% -1.0%
30/07/2018 949.73 57.6 1.5% 3.6%
27/07/2018 935.52 55.6 0.6% 0.9%
26/07/2018 930.16 55.1 0.3% 0.5%
25/07/2018 927.58 54.8 -0.7% -0.7%
24/07/2018 934.08 55.2 -0.3% -0.2%
23/07/2018 936.74 55.3 0.4% 0.0%
20/07/2018 933.39 55.3 -1.1% 1.3%
19/07/2018 943.97 54.6 0.2% 2.1%
18/07/2018 942.39 53.5 2.3% 0.9%
17/07/2018 921.27 53.0 1.1% -0.6%
16/07/2018 911.11 53.3 0.2% 0.0%
13/07/2018 909.72 53.3 1.2% 2.5%
12/7/2018 898.51 52.0 0.6% -0.2%
11/7/2018 893.16 52.1 -2.0% -5.4%
10/7/2018 911.12 55.1 -0.4% -2.0%
9/7/2018 915.12 56.2 -0.3% -3.1%
6/7/2018 917.51 58.0 2.0% -2.5%
5/7/2018 899.4 59.5 -1.7% 2.6%
4/7/2018 914.99 58.0 1.0% 2.7%
3/7/2018 906.01 56.5 -4.3% -1.7%
2/7/2018 947.15 57.5 -1.4% -1.9%
29/06/2018 960.78 58.6 0.4% -1.5%
28/06/2018 957.35 59.5 -1.2% -0.2%
27/06/2018 968.91 59.6 -1.4% -0.2%
26/06/2018 983.02 59.7 -0.8% 1.0%
25/06/2018 990.52 59.1 0.7% 0.2%
22/06/2018 983.17 59.0 1.4% 1.4%
21/06/2018 969.4 58.2 -1.2% -3.0%
20/06/2018 980.95 60.0 2.0% 0.5%
19/06/2018 962.16 59.7 -2.6% -3.4%
18/06/2018 987.34 61.8 -2.9% -0.8%
15/06/2018 1016.51 62.3 0.1% 2.1%
14/06/2018 1015.72 61.0 -1.4% 0.0%
13/06/2018 1030.53 61.0 1.0% 2.3%
12/6/2018 1020.76 59.6 -1.8% -3.2%
11/6/2018 1039.02 61.6 0.0% -1.4%
8/6/2018 1039.01 62.5 0.2% -1.3%
7/6/2018 1036.69 63.3 0.2% -1.1%
6/6/2018 1034.5 64.0 1.1% 2.2%
5/6/2018 1022.74 62.6 0.9% 2.3%
4/6/2018 1013.78 61.2 2.1% -1.4%
1/6/2018 992.87 62.1 2.2% -2.2%
31/05/2018 971.25 63.5 2.4% 5.8%
30/05/2018 948.5 60.0 -0.4% 0.7%
29/05/2018 952.18 59.6 2.2% 1.9%
28/05/2018 931.75 58.5 -3.3% -2.0%
25/05/2018 963.9 59.7 -2.2% 0.0%
24/05/2018 985.92 59.7 -0.3% -1.0%
23/05/2018 988.94 60.3 0.3% 2.4%
22/05/2018 985.91 58.9 -2.9% 2.3%
21/05/2018 1014.98 57.6 -2.5% -0.7%
18/05/2018 1040.54 58.0 1.0% -1.9%
17/05/2018 1030.64 59.1 -2.3% -1.5%
16/05/2018 1054.62 60.0 -1.8% 0.0%
15/05/2018 1073.5 60.0 0.6% 7.0%
14/05/2018 1066.98 56.1 2.1% 6.9%
11/5/2018 1044.85 52.5 1.6% -0.2%
10/5/2018 1028.87 52.6 -2.7% -1.7%
9/5/2018 1056.97 53.5 -0.3% 0.0%
8/5/2018 1060.45 53.5 -0.2% 1.9%
7/5/2018 1062.26 52.5 3.5% 1.0%
4/5/2018 1026.8 52.0 0.0% -3.3%
3/5/2018 1026.46 53.8 -0.3% 0.6%
2/5/2018 1029.08 53.5 -2.0% 0.4%
27/04/2018 1050.26 53.3 0.5% 1.9%
26/04/2018 1044.86 52.3 -3.3% -4.9%
24/04/2018 1080.74 55.0 0.4% -3.7%
23/04/2018 1076.78 57.1 -3.8% -6.9%
20/04/2018 1119.86 61.3 2.3% 1.3%
19/04/2018 1094.63 60.5 -3.9% -4.9%
18/04/2018 1138.53 63.6 -1.3% -4.2%
17/04/2018 1153.28 66.4 0.4% -3.2%
16/04/2018 1148.49 68.6 -0.7% -1.3%
13/04/2018 1157.14 69.5 -1.4% -2.5%
12/4/2018 1173.02 71.3 0.5% 1.9%
11/4/2018 1167.11 70.0 -2.6% -1.3%
10/4/2018 1198.12 70.9 -0.5% 0.0%
9/4/2018 1204.33 70.9 0.4% 0.0%
6/4/2018 1199.96 70.9 0.6% -0.1%
5/4/2018 1193.17 71.0 0.1% 1.4%
4/4/2018 1191.54 70.0 0.3% -2.9%
3/4/2018 1188.29 72.1 -0.7% 1.5%
2/4/2018 1196.61 71.0 1.9% 3.2%
30/03/2018 1174.46 68.8 0.6% -1.7%
29/03/2018 1167.03 70.0 -0.4% -3.4%
28/03/2018 1172.24 72.5 0.0% -0.7%
27/03/2018 1171.73 73.0 0.0% -0.8%
26/03/2018 1171.22 73.6 1.5% -0.3%
23/03/2018 1153.59 73.8 -1.6% -2.0%
22/03/2018 1172.36 75.3 0.3% -3.0%
21/03/2018 1169.36 77.6 0.9% 2.1%
20/03/2018 1159.39 76.0 0.0% 2.7%
19/03/2018 1159.22 74.0 0.8% -1.3%
16/03/2018 1150.19 75.0 1.0% -2.5%
15/03/2018 1138.76 76.9 0.1% -2.5%
14/03/2018 1138.09 78.9 0.4% 4.4%
13/03/2018 1133.31 75.6 0.6% -3.7%
12/3/2018 1126.29 78.5 0.3% -5.1%
9/3/2018 1123.41 82.7 -0.1% -3.8%
8/3/2018 1124.15 86.0 1.1% -0.9%
7/3/2018 1112.26 86.8 -0.7% -0.3%
6/3/2018 1120.29 87.1 2.5% -1.1%
5/3/2018 1093.48 88.1 -2.5% -1.2%
2/3/2018 1121.21 89.2 0.5% -2.0%
1/3/2018 1115.79 91.0 -0.5% -3.0%
28/02/2018 1121.54 93.8 0.2% 2.0%
27/02/2018 1119.61 92.0 0.5% 0.2%
26/02/2018 1114.53 91.8 1.1% -1.7%
23/02/2018 1102.85 93.4 2.5% 4.6%
22/02/2018 1076.03 89.3 -1.0% -2.9%
21/02/2018 1087.15 92.0 2.6% 1.2%
13/02/2018 1059.73 90.9 1.7% 6.9%
12/2/2018 1041.79 85.0 3.8% 4.9%
9/2/2018 1003.94 81.0 -1.9% -1.5%
8/2/2018 1023.25 82.2 -1.7% -0.7%
7/2/2018 1040.55 82.8 2.9% 3.5%
6/2/2018 1011.6 80.0 -3.5% -0.4%
5/2/2018 1048.71 80.3 -5.1% -6.7%
2/2/2018 1105.04 86.1 0.5% 0.8%
1/2/2018 1099.67 85.4 -1.0% 0.5%
31/01/2018 1110.36 85.0 0.0% -1.6%
30/01/2018 1110.56 86.4 0.1% 1.5%
29/01/2018 1109.8 85.1 -0.5% -2.2%
26/01/2018 1115.64 87.0 1.0% -2.1%
25/01/2018 1104.57 88.9 1.6% 0.2%
22/01/2018 1087.42 88.7 2.4% 5.3%
19/01/2018 1062.07 84.2 1.1% 0.8%
18/01/2018 1050.25 83.5 1.5% -0.6%
17/01/2018 1034.69 84.0 -2.7% -1.4%
16/01/2018 1062.96 85.2 0.0% 2.7%
15/01/2018 1063.47 83.0 1.3% 0.2%
12/1/2018 1050.11 82.8 0.2% -0.8%
11/1/2018 1048.17 83.5 1.0% -0.1%
10/1/2018 1038.11 83.6 0.4% -0.4%
9/1/2018 1033.56 83.9 1.0% -0.1%
8/1/2018 1022.9 84.0 1.0% 1.2%
5/1/2018 1012.65 83.0 -0.7% -3.2%
4/1/2018 1019.75 85.7 1.4% -0.3%
3/1/2018 1005.67 86.0 1.0% -2.1%
2/1/2018 995.77 87.8 1.2% 2.6%
29/12/2017 984.24 85.6 0.8% 1.3%
28/12/2017 976.72 84.5 0.9% 7.0%
27/12/2017 968.46 79.0 0.3% -1.9%
26/12/2017 965.93 80.5 0.8% -1.7%
25/12/2017 958.31 81.9 0.6% -1.6%
22/12/2017 952.32 83.2 0.7% -0.7%
21/12/2017 946.06 83.8 -0.8% 0.7%
20/12/2017 953.51 83.2 0.2% -2.5%
19/12/2017 951.42 85.3 -0.7% -4.3%
18/12/2017 958.06 89.1 2.4% -0.6%
15/12/2017 935.16 89.6 -0.1% -0.4%
14/12/2017 935.85 90.0 1.2% 1.7%
13/12/2017 924.4 88.5 -0.3% 1.3%
12/12/2017 927.25 87.4 1.1% 1.6%
11/12/2017 917.45 86.0 -2.4% -3.4%
8/12/2017 940.16 89.0 0.2% -4.5%
7/12/2017 938.65 93.2 -0.9% 1.1%
6/12/2017 947.64 92.2 -0.6% 0.8%
5/12/2017 953.3 91.5 -1.7% -6.0%
4/12/2017 970.02 97.3 1.0% 1.8%
1/12/2017 960.33 95.6 1.1% -0.4%
30/11/2017 949.93 96.0 -0.2% -1.1%
29/11/2017 952.14 97.1 1.2% 4.0%
28/11/2017 941.21 93.4 0.3% 1.0%
27/11/2017 938.61 92.5 0.3% 1.3%
24/11/2017 935.57 91.3 0.2% -0.8%
23/11/2017 933.7 92.0 0.1% 0.0%
22/11/2017 932.66 92.0 1.6% 1.7%
21/11/2017 918.3 90.5 1.6% -2.2%
20/11/2017 903.55 92.5 1.4% 6.3%
17/11/2017 890.69 87.0 -0.2% -2.7%
16/11/2017 892.8 89.4 1.2% 0.6%
15/11/2017 882.59 88.9 0.2% 2.2%
14/11/2017 880.9 87.0 0.2% -2.9%
13/11/2017 879.34 89.6 1.3% 6.9%
10/11/2017 868.21 83.8 0.9% 4.5%
9/11/2017 860.4 80.2 0.1% 3.6%
8/11/2017 859.7 77.4 1.1% 0.1%
7/11/2017 850.33 77.3 0.1% 0.1%
6/11/2017 849.09 77.2 0.6% 4.3%
3/11/2017 843.73 74.0 1.3% -1.3%
2/11/2017 833.09 75.0 -1.1% 1.2%
1/11/2017 842.71 74.1 0.6% 0.3%
31/10/2017 837.28 73.9 -0.9% -0.9%
30/10/2017 845.2 74.6 0.6% -1.3%
27/10/2017 840.37 75.6 1.2% -0.5%
26/10/2017 830.11 76.0 -0.1% -1.0%
25/10/2017 830.69 76.8 0.7% -1.5%
24/10/2017 825.24 78.0 0.6% 1.3%
23/10/2017 820.04 77.0 -0.8% -2.0%
20/10/2017 826.84 78.6 -0.3% -0.5%
19/10/2017 828.93 79.0 0.1% 3.7%
18/10/2017 827.72 76.2 -0.1% 0.0%
17/10/2017 828.29 76.2 1.1% -1.0%
16/10/2017 819.43 77.0 -0.2% -1.7%
13/10/2017 820.95 78.3 0.6% 1.7%
12/10/2017 815.87 77.0 0.2% 2.1%
11/10/2017 813.95 75.4 0.4% 0.5%
10/10/2017 810.65 75.0 0.2% 0.5%
9/10/2017 808.96 74.6 0.1% -1.5%
6/10/2017 807.8 75.7 0.3% -0.4%
5/10/2017 805.23 76.0 -0.1% -0.7%
4/10/2017 805.66 76.5 1.0% -1.8%
3/10/2017 798 77.9 -0.5% -0.1%
2/10/2017 802.23 78.0 -0.3% 0.6%
29/09/2017 804.42 77.5 0.0% 0.8%
28/09/2017 804.82 76.9 0.1% 1.2%
27/09/2017 803.77 76.0 -0.2% -0.5%
26/09/2017 805.35 76.4 0.0% -1.9%
25/09/2017 805.58 77.9 -0.2% -1.6%
22/09/2017 807.13 79.2 0.4% 0.3%
21/09/2017 803.93 79.0 -0.2% -2.5%
20/09/2017 805.86 81.0 0.0% 3.1%
19/09/2017 805.93 78.6 -0.2% 3.4%
18/09/2017 807.87 76.0 0.3% -1.3%
15/09/2017 805.82 77.0 -0.1% 3.4%
14/09/2017 806.32 74.5 0.4% -1.6%
13/09/2017 802.78 75.7 0.4% 6.9%
12/9/2017 799.94 70.8 0.3% 1.1%
11/9/2017 797.47 70.0 -0.5% -3.2%
8/9/2017 801.2 72.3 0.6% -0.6%
7/9/2017 796.72 72.7 0.4% 0.6%
6/9/2017 793.55 72.3 0.2% -1.5%
5/9/2017 792.31 73.4 0.5% -0.1%
1/9/2017 788.73 73.5 0.8% -0.7%
31/08/2017 782.76 74.0 0.5% -0.9%
30/08/2017 778.65 74.7 0.6% 0.7%
29/08/2017 774.03 74.2 -0.4% -3.1%
28/08/2017 777.26 76.6 0.7% -0.5%
25/08/2017 771.63 77.0 0.2% -2.5%
24/08/2017 769.77 79.0 0.5% -1.1%
23/08/2017 765.98 79.9 0.6% -0.4%
22/08/2017 761.26 80.2 -1.0% -0.4%
21/08/2017 768.79 80.5 0.0% -1.0%
18/08/2017 768.97 81.3 0.2% -1.3%
17/08/2017 767.59 82.4 -0.8% 0.6%
16/08/2017 773.57 81.9 0.3% -0.1%
15/08/2017 771.06 82.0 -0.7% 1.5%
14/08/2017 776.17 80.8 0.5% 2.5%
11/8/2017 772.08 78.8 -0.2% -0.1%
10/8/2017 773.43 78.9 0.0% 1.8%
9/8/2017 773.66 77.5 -2.3% 1.8%
8/8/2017 791.57 76.1 -0.2% -1.2%
7/8/2017 792.98 77.0 0.5% 0.0%
4/8/2017 788.68 77.0 0.0% -1.3%
3/8/2017 788.49 78.0 0.3% 0.0%
2/8/2017 786.23 78.0 -0.1% -1.9%
1/8/2017 786.81 79.5 0.4% 0.0%
31/07/2017 783.55 79.5 0.8% -2.8%
28/07/2017 777.09 81.8 0.7% 1.9%
27/07/2017 771.5 80.3 -0.3% -2.8%
26/07/2017 773.88 82.6 0.9% 0.0%
25/07/2017 767.27 82.6 1.0% 7.0%
24/07/2017 759.74 77.2 -0.3% 6.9%
21/07/2017 761.86 72.2 -0.9% -5.0%
20/07/2017 768.41 76.0 -0.4% -5.7%
19/07/2017 771.3 80.6 0.5% -0.1%
18/07/2017 767.49 80.7 -0.2% -6.9%
17/07/2017 768.91 86.7 -1.1% -3.7%
14/07/2017 777.6 90.0 -0.1% -3.7%
13/07/2017 778.3 93.5 0.5% -2.6%
12/7/2017 774.17 96.0 0.6% 0.0%
11/7/2017 769.36 96.0 0.4% -1.9%
10/7/2017 766.56 97.9 -1.2% -0.6%
7/7/2017 775.73 98.5 -0.9% -1.0%
6/7/2017 782.65 99.5 0.6% 1.0%
5/7/2017 778.32 98.5 0.4% 1.2%
4/7/2017 775.54 97.3 -0.4% -0.6%
3/7/2017 778.88 97.9 0.3% -1.1%
30/06/2017 776.47 99.0 0.6% -0.5%
29/06/2017 771.75 99.5 0.4% -0.1%
28/06/2017 769.04 99.6 0.2% -1.8%
27/06/2017 767.51 101.4 -0.6% -0.6%
26/06/2017 772.52 102.0 0.5% 0.0%
23/06/2017 769.01 102.0 0.4% 3.8%
22/06/2017 766.3 98.3 -0.1% -0.2%
21/06/2017 767.41 98.5 -0.1% -2.5%
20/06/2017 767.99 101.0 0.2% -2.3%
19/06/2017 766.83 103.4 0.7% -0.1%
16/06/2017 761.24 103.5 0.1% -1.3%
15/06/2017 760.57 104.9 0.0% -1.8%
14/06/2017 760.77 106.8 0.5% -0.7%
13/06/2017 756.89 107.5 0.8% -41.6%
12/6/2017 751.09 184.0 0.2% 0.0%
9/6/2017 749.72 184.0 -0.1% 0.1%
8/6/2017 750.13 183.8 -0.4% -0.6%
7/6/2017 753.46 185.0 0.3% 0.6%
6/6/2017 751.31 183.9 1.1% 0.1%
5/6/2017 743.49 183.8 0.6% -0.1%
2/6/2017 738.81 183.9 -0.4% -0.6%
1/6/2017 741.8 185.0 0.5% 2.4%
31/05/2017 737.82 180.6 -0.1% -0.1%
30/05/2017 738.21 180.7 -1.1% 0.1%
29/05/2017 746.25 180.5 0.4% -1.4%
26/05/2017 743.41 183.0 0.2% 5.2%
25/05/2017 741.91 174.0 -0.1% -0.1%
24/05/2017 742.74 174.2 0.2% -2.1%
23/05/2017 740.93 178.0 -0.4% -1.7%
22/05/2017 744.1 181.0 1.4% -0.8%
19/05/2017 733.82 182.5 0.9% -0.8%
18/05/2017 726.99 183.9 0.0% 0.5%
17/05/2017 727.2 183.0 0.3% -1.1%
16/05/2017 725.03 185.0 0.0% -0.3%
15/05/2017 725.35 185.5 0.0% 0.0%
12/5/2017 725.37 185.5 0.1% 2.0%
11/5/2017 724.99 181.9 0.1% 0.0%
10/5/2017 724.31 181.9 0.3% -0.1%
9/5/2017 722.11 182.0 0.5% 1.1%
8/5/2017 718.86 180.0 -0.2% -1.3%
5/5/2017 720 182.4 -0.3% -0.2%
4/5/2017 722.02 182.8 0.3% -1.2%
3/5/2017 719.54 185.0 0.3% -1.1%
28/04/2017 717.73 187.0 0.2% 0.0%
27/04/2017 716.53 187.0 0.9% -0.5%
26/04/2017 710.04 187.9 0.3% -0.1%
25/04/2017 707.58 188.0 -0.3% 1.7%
24/04/2017 709.39 184.8 -0.4% -2.0%
21/04/2017 712.41 188.5 0.0% -1.4%
20/04/2017 712.66 191.2 -0.6% -1.7%
19/04/2017 716.77 194.6 0.3% -0.7%
18/04/2017 714.93 196.0 0.6% -0.5%
17/04/2017 710.83 197.0 -1.1% -0.9%
14/04/2017 718.45 198.8 -0.8% -0.1%
13/04/2017 724.35 198.9 -0.2% 0.2%
12/4/2017 725.58 198.5 -0.8% -0.4%
11/4/2017 731.33 199.3 0.2% -0.3%
10/4/2017 729.87 200.0 0.3% 2.6%
7/4/2017 727.95 195.0 0.7% 0.0%
5/4/2017 723.22 195.0 -0.1% -0.5%
4/4/2017 724.14 196.0 0.2% -3.0%
3/4/2017 722.38 202.1 0.0% -1.8%
31/03/2017 722.31 205.7 -0.2% 1.3%
30/03/2017 723.86 203.1 0.5% -0.9%
29/03/2017 720.47 205.0 0.2% -0.2%
28/03/2017 719.26 205.5 -0.6% 0.0%
27/03/2017 723.52 205.5 0.2% 3.8%
24/03/2017 722.14 198.0 0.4% 0.1%
23/03/2017 719.56 197.9 0.9% 2.5%
22/03/2017 712.94 193.0 -0.5% -0.3%
21/03/2017 716.18 193.5 0.2% 1.9%
20/03/2017 715.07 189.9 0.6% 0.1%
17/03/2017 710.54 189.8 -0.6% -0.1%
16/03/2017 714.92 189.9 0.2% -0.3%
15/03/2017 713.14 190.5 -0.2% 0.0%
14/03/2017 714.71 190.5 0.6% 1.9%
13/03/2017 710.17 187.0 -0.3% 0.5%
10/3/2017 712.21 186.0 -0.5% -0.5%
9/3/2017 715.8 187.0 -0.1% -0.4%
8/3/2017 716.6 187.7 0.0% -0.1%
7/3/2017 716.54 187.9 0.0% -0.5%
6/3/2017 716.29 188.8 0.5% -0.5%
3/3/2017 712.62 189.8 0.7% 0.9%
2/3/2017 707.51 188.2 -0.3% -0.4%
1/3/2017 709.52 189.0 -0.2% 1.1%
28/02/2017 710.79 187.0 -0.9% -0.5%
27/02/2017 717.44 188.0 0.4% -0.2%
24/02/2017 714.47 188.4 -0.3% 0.7%
23/02/2017 716.87 187.0 -0.1% -0.5%
22/02/2017 717.24 188.0 0.1% -1.1%
21/02/2017 716.55 190.0 0.8% 0.0%
20/02/2017 710.59 190.0 0.4% -0.8%
17/02/2017 707.83 191.5 -0.2% -1.1%
16/02/2017 709.35 193.7 -0.3% -0.5%
15/02/2017 711.57 194.7 0.8% 0.0%
14/02/2017 706.26 194.7 0.1% -0.3%
13/02/2017 705.9 195.3 0.3% 0.9%
10/2/2017 703.78 193.5 0.4% -0.7%
9/2/2017 700.65 194.9 -0.2% -0.5%
8/2/2017 702.04 195.9 0.0% -0.1%
7/2/2017 701.91 196.0 0.3% 0.8%
6/2/2017 700.04 194.5 0.0% 1.0%
3/2/2017 700.35 192.5 -0.4% -0.4%
2/2/2017 703.18 193.3 0.8% 0.2%
25/01/2017 697.28 193.0 0.9% -1.0%
24/01/2017 691.36 195.0 0.6% 1.0%
23/01/2017 687.15 193.0 0.1% 1.8%
20/01/2017 686.26 189.5 0.6% 2.3%
19/01/2017 682.31 185.2 -0.1% 0.1%
18/01/2017 683.28 185.0 -0.2% 0.0%
17/01/2017 684.71 185.0 1.0% -1.9%
16/01/2017 677.94 188.5 -1.0% -0.4%
13/01/2017 685.06 189.3 -0.3% 0.0%
12/1/2017 686.96 189.3 0.0% 2.1%
11/1/2017 687.16 185.4 0.9% 0.3%
10/1/2017 681.07 184.8 -0.2% -0.1%
9/1/2017 682.57 185.0 0.4% -0.1%
6/1/2017 679.8 185.1 0.6% -2.8%
5/1/2017 675.81 190.5 0.2% -0.1%
4/1/2017 674.7 190.6 0.4% 0.3%
3/1/2017 672.01 190.0 1.1% 79.1%
30/12/2016 664.87 106.1 0.0% -1.0%
29/12/2016 664.72 107.2 0.2% 0.0%
28/12/2016 663.5 107.2 -0.1% -0.1%
27/12/2016 663.86 107.2 0.2% -0.5%
26/12/2016 662.45 107.7 -0.3% 0.1%
23/12/2016 664.37 107.7 0.0% -0.1%
22/12/2016 664.15 107.7 -0.4% -0.5%
21/12/2016 666.94 108.3 0.6% 0.7%
20/12/2016 662.66 107.5 -1.7% -0.8%
19/12/2016 674.33 108.3 -0.1% 0.0%
16/12/2016 675.16 108.3 1.4% 1.0%
15/12/2016 665.92 107.2 0.1% 0.0%
14/12/2016 665.14 107.2 1.6% -1.0%
13/12/2016 654.66 108.3 -0.8% 2.7%
12/12/2016 659.7 105.5 -0.5% -0.4%
9/12/2016 663.07 105.9 0.6% 1.7%
8/12/2016 658.89 104.2 0.8% -0.8%
7/12/2016 653.53 105.0 0.3% -0.5%
6/12/2016 651.49 105.6 -1.3% -2.1%
5/12/2016 660.21 107.8 -0.7% -0.3%
2/12/2016 665.14 108.1 -0.2% 0.0%
1/12/2016 666.54 108.1 0.2% -0.3%
30/11/2016 665.07 108.3 1.0% 0.3%
29/11/2016 658.26 108.1 -1.1% 0.0%
28/11/2016 665.29 108.1 -1.6% -0.3%
25/11/2016 675.87 108.3 -0.3% -0.2%
24/11/2016 678.18 108.5 -0.7% 0.2%
23/11/2016 683.16 108.3 0.2% 0.3%
22/11/2016 681.91 108.0 1.1% -0.1%
21/11/2016 674.29 108.1 0.2% -0.2%
18/11/2016 673.25 108.3 -0.2% -0.1%
17/11/2016 674.57 108.3 0.0% -0.8%
16/11/2016 674.6 109.2 0.1% 0.3%
15/11/2016 674.26 108.9 0.2% -0.7%
14/11/2016 673.05 109.6 -0.9% -1.4%
11/11/2016 679.2 111.1 0.2% -0.5%
10/11/2016 678.17 111.7 1.2% 0.5%
9/11/2016 670.26 111.1 -0.9% -1.0%
8/11/2016 676.46 112.2 0.3% 0.0%
7/11/2016 674.14 112.2 1.1% 2.0%
4/11/2016 666.73 110.0 -0.1% 1.0%
3/11/2016 667.63 108.9 -0.6% -2.3%
2/11/2016 671.4 111.4 -0.8% -0.5%
1/11/2016 676.6 112.1 0.1% 0.0%
31/10/2016 675.8 112.1 -0.9% 0.5%
28/10/2016 682.25 111.6 0.8% 0.0%
27/10/2016 676.9 111.6 0.5% 0.7%
26/10/2016 673.61 110.8 -0.4% 0.3%
25/10/2016 676.18 110.6 -0.3% -0.5%
24/10/2016 678.02 111.1 -1.0% -1.6%
21/10/2016 684.83 112.9 -0.2% -0.1%
20/10/2016 686.39 113.1 -0.4% -1.1%
19/10/2016 688.89 114.3 1.0% 1.3%
18/10/2016 682.02 112.8 0.2% 0.0%
17/10/2016 680.95 112.8 -0.9% 1.5%
14/10/2016 687 111.1 0.3% 1.5%
13/10/2016 685.23 109.4 0.4% 0.6%
12/10/2016 682.45 108.8 0.0% 1.9%
11/10/2016 682.36 106.8 1.2% 0.1%
10/10/2016 674.19 106.7 -1.4% -2.0%
7/10/2016 683.95 108.9 -0.5% -0.5%
6/10/2016 687.32 109.4 0.0% 1.5%
5/10/2016 687.04 107.8 0.4% 0.0%
4/10/2016 684.2 107.8 0.2% -1.0%
3/10/2016 683.05 108.9 -0.4% 1.1%
30/09/2016 685.73 107.7 -0.4% 0.0%
29/09/2016 688.55 107.7 0.3% 4.8%
28/09/2016 686.72 102.8 0.3% 1.6%
27/09/2016 684.89 101.1 1.2% 1.7%
26/09/2016 677.04 99.4 0.4% 2.0%
23/09/2016 674.09 97.5 0.4% 0.3%
22/09/2016 671.38 97.2 0.4% 0.6%
21/09/2016 668.48 96.6 0.8% 1.4%
20/09/2016 663.37 95.3 0.8% 0.6%
19/09/2016 657.89 94.7 1.0% -2.3%
16/09/2016 651.31 96.9 -0.7% -0.2%
15/09/2016 656.18 97.2 -0.1% 1.5%
14/09/2016 656.64 95.8 -0.5% 2.3%
13/09/2016 659.72 93.6 0.0% 0.3%
12/9/2016 659.76 93.3 -1.1% -1.8%
9/9/2016 666.88 95.0 0.1% 0.0%
8/9/2016 666.07 95.0 0.7% 0.0%
7/9/2016 661.28 95.0 -0.4% 0.6%
6/9/2016 663.9 94.4 -0.1% 3.7%
5/9/2016 664.55 91.1 -0.7% 0.0%
1/9/2016 669.19 91.1 -0.8% 0.6%
31/08/2016 674.63 90.6 0.3% 3.2%
30/08/2016 672.67 87.8 0.5% 0.0%
29/08/2016 669.44 87.8 0.3% -1.2%
26/08/2016 667.75 88.9 1.4% 1.3%
25/08/2016 658.5 87.8 -0.3% 0.6%
24/08/2016 660.77 87.2 0.2% -0.6%
23/08/2016 659.16 87.8 0.2% 1.9%
22/08/2016 657.68 86.1 -0.7% -1.3%
19/08/2016 662.28 87.2 0.2% -1.9%
18/08/2016 660.65 88.9 0.0% 0.6%
17/08/2016 660.51 88.3 0.4% 6.7%
16/08/2016 658.11 82.8 -0.2% 0.7%
15/08/2016 659.47 82.2 0.6% -2.0%
12/8/2016 655.71 83.9 -0.7% -1.9%
11/8/2016 660.24 85.6 1.8% 3.4%
10/8/2016 648.33 82.8 1.7% 0.7%
9/8/2016 637.34 82.2 1.3% 2.8%
8/8/2016 629.46 80.0 0.3% -2.0%
5/8/2016 627.39 81.7 -0.7% 1.4%
4/8/2016 631.94 80.6 0.1% -0.7%
3/8/2016 631.61 81.1 -0.7% -0.7%
2/8/2016 636.05 81.7 -1.9% -5.2%
1/8/2016 648.38 86.1 -0.6% -4.9%
29/07/2016 652.23 90.6 -0.7% -0.6%
28/07/2016 657.14 91.1 0.2% 2.5%
27/07/2016 656.11 88.9 1.2% 1.3%
26/07/2016 648.59 87.8 -0.1% -0.6%
25/07/2016 649.3 88.3 -0.1% -2.5%
22/07/2016 649.87 90.6 -1.5% -2.4%
21/07/2016 659.57 92.8 -0.1% 2.5%
20/07/2016 660.26 90.6 -1.1% 0.0%
19/07/2016 667.76 90.6 -0.9% -2.4%
18/07/2016 673.5 92.8 1.3% 0.6%
15/07/2016 664.56 92.2 -0.3% 3.1%
14/07/2016 666.69 89.4 -1.2% 1.3%
13/07/2016 675.12 88.3 2.5% 0.6%
12/7/2016 658.9 87.8 1.0% 1.3%
11/7/2016 652.26 86.7 -1.0% -4.3%
8/7/2016 658.68 90.6 -0.4% 0.0%
7/7/2016 661.12 90.6 1.8% 1.2%
6/7/2016 649.46 89.4 -0.2% -0.6%
5/7/2016 650.88 90.0 0.5% 1.9%
4/7/2016 647.96 88.3 1.2% 6.7%
1/7/2016 640.3 82.8 1.3% 2.1%
30/06/2016 632.26 81.1 0.3% 0.7%
29/06/2016 630.12 80.6 1.3% -0.7%
28/06/2016 622.2 81.1 0.1% 3.5%
27/06/2016 621.27 78.3 0.1% -2.1%
24/06/2016 620.77 80.0 -1.8% -1.4%
23/06/2016 632.27 81.1 0.9% 0.0%
22/06/2016 626.41 81.1 -0.3% 0.7%
21/06/2016 628 80.6 0.2% 0.7%
20/06/2016 626.46 80.0 1.2% 2.9%
17/06/2016 619.25 77.8 -0.9% 0.0%
16/06/2016 625.11 77.8 -0.3% -0.7%
15/06/2016 627.02 78.3 0.3% 4.4%
14/06/2016 625.43 75.0 0.3% 0.0%
13/06/2016 623.58 75.0 -1.0% 0.0%
10/6/2016 629.84 75.0 -0.2% 0.0%
9/6/2016 631.26 75.0 0.5% 0.0%
8/6/2016 627.87 75.0 0.5% 0.0%
7/6/2016 624.65 75.0 0.7% 1.5%
6/6/2016 620.05 73.9 -0.3% -0.7%
3/6/2016 621.88 74.4 -0.2% -2.2%
2/6/2016 623.37 76.1 0.6% 0.7%
1/6/2016 619.86 75.6 0.2% -2.2%
31/05/2016 618.44 77.2 0.6% 0.7%
30/05/2016 614.5 76.7 1.1% 0.0%
27/05/2016 608.11 76.7 0.6% 0.7%
26/05/2016 604.34 76.1 -1.2% -2.8%
25/05/2016 611.89 78.3 0.0% -0.7%
24/05/2016 611.62 78.9 0.1% 1.4%
23/05/2016 611.03 77.8 -0.6% 0.0%
20/05/2016 614.81 77.8 -0.7% -0.7%
19/05/2016 619.2 78.3 -0.5% -2.8%
18/05/2016 622.45 80.6 -0.4% 0.0%
17/05/2016 624.75 80.6 1.5% 0.7%
16/05/2016 615.78 80.0 0.8% 0.7%
13/05/2016 610.82 79.4 -0.2% -0.7%
12/5/2016 612.12 80.0 -0.3% -0.7%
11/5/2016 614.06 80.6 1.5% 0.7%
10/5/2016 605.05 80.0 0.2% 0.0%
9/5/2016 603.85 80.0 -0.4% 0.7%
6/5/2016 606.52 79.4 0.8% -2.1%
5/5/2016 601.51 81.1 0.4% 3.5%
4/5/2016 599.07 78.3 0.1% 0.0%
29/04/2016 598.37 78.3 1.1% 2.2%
28/04/2016 591.67 76.7 -0.4% 0.0%
27/04/2016 593.96 76.7 -0.8% -0.7%
26/04/2016 598.48 77.2 1.2% -0.7%
25/04/2016 591.58 77.8 -0.2% 0.0%
22/04/2016 592.48 77.8 2.9% 3.7%
21/04/2016 575.73 75.0 1.4% 1.5%
20/04/2016 568.03 73.9 0.0% -2.9%
19/04/2016 568.28 76.1 -2.0% -6.2%
15/04/2016 579.86 81.1 0.1% 1.4%
14/04/2016 579.49 80.0 0.3% -2.0%
13/04/2016 578.02 81.7 -0.3% -2.0%
12/4/2016 579.84 83.3 0.1% -0.7%
11/4/2016 579.27 83.9 1.2% 0.7%
8/4/2016 572.34 83.3 0.1% -0.7%
7/4/2016 571.6 83.9 0.7% 0.7%
6/4/2016 567.79 83.3 1.3% 1.4%
5/4/2016 560.32 82.2 0.8% 2.8%
4/4/2016 555.82 80.0 -0.5% -0.7%
1/4/2016 558.43 80.6 -0.5% 0.0%
31/03/2016 561.22 80.6 -1.5% -4.6%
30/03/2016 569.91 84.4 0.3% 0.0%
29/03/2016 568.28 84.4 -1.3% -0.7%
28/03/2016 575.72 85.0 0.6% 1.3%
25/03/2016 572.08 83.9 0.2% 0.7%
24/03/2016 570.66 83.3 -0.7% 5.6%
23/03/2016 574.71 78.9 0.7% 0.7%
22/03/2016 570.91 78.3 -0.2% -2.1%
21/03/2016 572.27 80.0 -0.6% 0.7%
18/03/2016 575.82 79.4 -0.6% 4.4%
17/03/2016 579.26 76.1 0.4% 0.7%
16/03/2016 577.07 75.6 0.5% 0.7%
15/03/2016 574.04 75.0 -0.7% -0.7%
14/03/2016 577.98 75.6 0.1% 0.7%
11/3/2016 577.26 75.0 0.2% 0.0%
10/3/2016 575.91 75.0 0.7% 0.7%
9/3/2016 571.71 74.4 -0.5% -0.7%
8/3/2016 574.71 75.0 -0.3% 0.0%
7/3/2016 576.2 75.0 0.4% -2.9%
4/3/2016 573.65 77.2 0.6% 0.7%
3/3/2016 570.39 76.7 0.0% 0.0%
2/3/2016 570.18 76.7 1.5% 2.2%
1/3/2016 561.56 75.0 0.4% 3.8%
29/02/2016 559.37 72.2 -1.2% 0.0%
26/02/2016 566.11 72.2 0.6% 0.0%
25/02/2016 562.82 72.2 -0.9% 0.8%
24/02/2016 568.04 71.7 1.2% -0.8%
23/02/2016 561.28 72.2 0.1% -0.8%
22/02/2016 560.71 72.8 1.2% 2.3%
19/02/2016 554.03 71.1 0.3% -0.8%
18/02/2016 552.49 71.7 1.0% 0.8%
17/02/2016 547.05 71.1 -0.2% 2.4%
16/02/2016 548.05 69.4 0.8% 3.3%
15/02/2016 543.79 67.2 -0.2% -0.8%
5/2/2016 544.75 67.8 0.5% 0.0%
4/2/2016 542.15 67.8 0.6% 0.0%
3/2/2016 539.07 67.8 0.5% 3.4%
2/2/2016 536.45 65.6 -0.8% -0.8%
1/2/2016 540.56 66.1 -0.9% -1.7%
29/01/2016 545.25 67.2 1.1% 2.5%
28/01/2016 539.47 65.6 -0.6% 0.9%
27/01/2016 542.69 65.0 0.9% 0.9%
26/01/2016 537.73 64.4 -0.9% -3.3%
25/01/2016 542.35 66.7 3.9% 1.7%
22/01/2016 522.24 65.6 0.1% 0.0%
21/01/2016 521.88 65.6 -1.4% -1.7%
20/01/2016 529.44 66.7 -1.2% -0.8%
19/01/2016 535.77 67.2 1.8% 0.8%
18/01/2016 526.37 66.7 -3.1% -2.4%
15/01/2016 543.04 68.3 -1.8% -1.6%
14/01/2016 553.03 69.4 -1.3% -1.6%
13/01/2016 560.37 70.6 -0.7% 2.4%
12/1/2016 564.26 68.9 1.1% 1.6%
11/1/2016 557.87 67.8 -0.4% -2.4%
8/1/2016 560.05 69.4 -0.9% 0.0%
7/1/2016 565.36 69.4 -1.6% -2.3%
6/1/2016 574.57 71.1 0.8% 1.6%
5/1/2016 569.94 70.0 -0.8% -1.6%
4/1/2016 574.41 71.1 -0.8% -2.3%
31/12/2015 579.03 72.8 -0.1% 0.0%
30/12/2015 579.45 72.8 0.5% -1.5%
29/12/2015 576.29 73.9 1.1% 0.8%
28/12/2015 569.9 73.3 0.4% 2.3%
25/12/2015 567.67 71.7 0.3% 0.8%
24/12/2015 566.17 71.1 0.3% -0.8%
23/12/2015 564.27 71.7 -0.4% -2.3%
22/12/2015 566.35 73.3 -0.1% -1.5%
21/12/2015 566.9 74.4 -0.2% -1.5%
18/12/2015 568.18 75.6 -1.5% 0.0%
17/12/2015 577.11 75.6 0.8% 1.5%
16/12/2015 572.55 74.4 0.8% 0.0%
15/12/2015 568 74.4 1.0% 3.1%
14/12/2015 562.22 72.2 -0.2% -0.8%
11/12/2015 563.43 72.8 0.4% 1.6%
10/12/2015 561.04 71.7 -0.7% -1.5%
9/12/2015 565.2 72.8 -1.6% 0.0%
8/12/2015 574.15 72.8 1.9% 3.1%
7/12/2015 563.62 70.6 -1.4% 0.0%
4/12/2015 571.62 70.6 -0.5% -0.8%
3/12/2015 574.38 71.1 0.0% 0.8%
2/12/2015 574.42 70.6 0.7% 2.4%
1/12/2015 570.41 68.9 -0.5% 0.8%
30/11/2015 573.2 68.3 -1.7% -3.2%
27/11/2015 582.86 70.6 -1.3% -0.8%
26/11/2015 590.4 71.1 -0.9% -3.0%
25/11/2015 595.7 73.3 0.3% 0.0%
24/11/2015 593.83 73.3 -1.0% -2.9%
23/11/2015 599.99 75.6 -0.7% 0.0%
20/11/2015 604.46 75.6 0.4% 0.0%
19/11/2015 601.9 75.6 -0.2% -2.2%
18/11/2015 603.34 77.2 -0.3% 3.0%
17/11/2015 605.05 75.0 -0.7% -2.2%
16/11/2015 609.21 76.7 -0.3% 3.8%
13/11/2015 611.27 73.9 0.9% 6.4%
12/11/2015 605.58 69.4 0.3% 2.5%
11/11/2015 603.53 67.8 -0.3% 0.8%
10/11/2015 605.27 67.2 -0.9% -1.6%
9/11/2015 610.66 68.3 -0.3% -0.8%
6/11/2015 612.36 68.9 -0.5% 0.0%
5/11/2015 615.18 68.9 0.8% 0.0%
4/11/2015 610.6 68.9 -0.2% 0.0%
3/11/2015 611.71 68.9 1.5% 0.8%
2/11/2015 602.76 68.3 -0.8% -4.7%
30/10/2015 607.37 71.7 0.4% 2.4%
29/10/2015 605.2 70.0 1.5% 1.6%
28/10/2015 596.24 68.9 -0.4% 0.8%
27/10/2015 598.44 68.3 0.0% 0.0%
26/10/2015 598.61 68.3 -0.5% -0.8%
23/10/2015 601.74 68.9 1.1% 1.6%
22/10/2015 595.08 67.8 0.8% -0.8%
21/10/2015 590.24 68.3 0.0% -0.8%
20/10/2015 590.45 68.9 -0.7% 1.6%
19/10/2015 594.61 67.8 0.3% 0.0%
16/10/2015 593.02 67.8 0.1% 1.7%
15/10/2015 592.4 66.7 0.4% 0.0%
14/10/2015 589.98 66.7 -0.1% 4.3%
13/10/2015 590.84 63.9 -0.2% 3.6%
12/10/2015 592.1 61.7 0.7% 0.0%
9/10/2015 588.02 61.7 0.2% -0.9%
8/10/2015 586.78 62.2 1.2% -0.9%
7/10/2015 579.57 62.8 -0.3% 1.8%
6/10/2015 581.29 61.7 2.0% -2.6%
5/10/2015 570 63.3 1.4% -0.9%
2/10/2015 562.31 63.9 -0.2% 1.8%
1/10/2015 563.54 62.8 0.2% 1.8%
30/09/2015 562.64 61.7 0.3% 1.8%
29/09/2015 561.19 60.6 -0.7% 0.0%
28/09/2015 564.88 60.6 -1.0% 0.0%
25/09/2015 570.38 60.6 0.0% 1.9%
24/09/2015 570.25 59.4 -0.4% 1.9%
23/09/2015 572.72 58.3 -0.1% -0.9%
22/09/2015 573.2 58.9 0.2% 3.9%
21/09/2015 572.12 56.7 1.0% 0.0%
18/09/2015 566.25 56.7 0.7% 3.0%
17/09/2015 562.48 55.0 -0.3% 0.0%
16/09/2015 564.13 55.0 0.2% -0.5%
15/09/2015 563.27 55.3 0.2% 1.5%
14/09/2015 562.17 54.4 -0.8% -1.0%
11/9/2015 566.74 55.0 -0.9% -2.0%
10/9/2015 572.07 56.1 0.0% 3.1%
9/9/2015 572.34 54.4 1.0% 1.0%
8/9/2015 566.72 53.9 2.1% 0.0%
7/9/2015 554.93 53.9 -0.3% -1.0%
4/9/2015 556.81 54.4 0.5% 2.1%
3/9/2015 554.3 53.3 -1.4% -1.5%
1/9/2015 562.31 54.2 -0.4% -1.5%
31/08/2015 564.75 55.0 -1.1% -1.0%
28/08/2015 570.87 55.6 2.7% 1.0%
27/08/2015 555.81 55.0 1.8% 2.1%
26/08/2015 545.89 53.9 3.0% 2.1%
25/08/2015 529.98 52.8 0.6% 0.0%
24/08/2015 526.93 52.8 -5.3% -6.9%
21/08/2015 556.3 56.7 -1.8% -1.9%
20/08/2015 566.69 57.8 -1.9% 3.0%
19/08/2015 577.82 56.1 -0.4% 1.0%
18/08/2015 580.22 55.6 1.2% -2.9%
17/08/2015 573.15 57.2 -2.7% 2.0%
14/08/2015 589.03 56.1 -0.9% 2.0%
13/08/2015 594.26 55.0 -1.7% 1.5%
12/8/2015 604.24 54.2 -1.4% 1.6%
11/8/2015 613.05 53.3 -0.2% 0.0%
10/8/2015 614.53 53.3 1.8% 3.2%
7/8/2015 603.76 51.7 0.5% 1.6%
6/8/2015 601.04 50.8 -1.0% -0.5%
5/8/2015 607.08 51.1 1.1% 1.1%
4/8/2015 600.76 50.6 -1.4% 0.6%
3/8/2015 609.47 50.3 -1.9% -3.2%
31/07/2015 621.06 51.9 -0.9% -1.1%
30/07/2015 626.57 52.5 0.3% 0.5%
29/07/2015 624.7 52.2 -1.1% 0.0%
28/07/2015 631.47 52.2 -0.6% -1.6%
27/07/2015 635.46 53.1 0.7% 0.5%
24/07/2015 631.26 52.8 -0.1% 6.1%
23/07/2015 632.01 49.7 0.3% 1.1%
22/07/2015 629.85 49.2 2.1% 2.3%
21/07/2015 616.61 48.1 -0.6% 0.0%
20/07/2015 620.54 48.1 -1.3% 1.2%
17/07/2015 628.63 47.5 0.3% 6.9%
16/07/2015 626.9 44.4 -0.6% 0.0%
15/07/2015 630.89 44.4 -1.2% -0.6%
14/07/2015 638.69 44.7 0.7% -0.6%
13/07/2015 634.06 45.0 1.1% 0.6%
10/7/2015 627.28 44.7 0.8% 0.0%
9/7/2015 622.1 44.7 -0.2% 0.0%
8/7/2015 623.17 44.7 -1.1% 0.6%
7/7/2015 630.27 44.4 0.8% -2.4%
6/7/2015 625.22 45.6 1.4% 0.0%
3/7/2015 616.43 45.6 1.8% 0.0%
2/7/2015 605.7 45.6 2.4% 0.0%
1/7/2015 591.5 45.6 -0.3% 5.1%
30/06/2015 593.05 43.3 0.2% -1.9%
29/06/2015 591.75 44.2 1.7% 2.6%
26/06/2015 581.75 43.1 -1.1% 2.7%
25/06/2015 587.99 41.9 -0.3% 0.0%
24/06/2015 590.02 41.9 -0.5% 0.0%
23/06/2015 593.07 41.9 -0.2% 0.0%
22/06/2015 594.08 41.9 1.6% 0.0%
19/06/2015 584.7 41.9 0.7% 1.3%
18/06/2015 580.35 41.4 0.3% 0.0%
17/06/2015 578.87 41.4 -0.3% -0.7%
16/06/2015 580.35 41.7 -1.0% 0.0%
15/06/2015 586.48 41.7 0.6% 0.0%
12/6/2015 582.73 41.7 0.3% -0.7%
11/6/2015 581.05 41.9 1.2% 1.3%
10/6/2015 574.1 41.4 -0.1% 0.7%
9/6/2015 574.47 41.1 -0.9% -2.6%
8/6/2015 579.83 42.2 0.3% 1.3%
5/6/2015 578.07 41.7 1.6% 0.7%
4/6/2015 568.99 41.4 0.2% 0.0%
3/6/2015 567.9 41.4 -0.4% 0.7%
2/6/2015 570.31 41.1 -0.8% -0.7%
1/6/2015 574.98 41.4 1.0% 0.0%
29/05/2015 569.56 41.4 -0.6% 0.0%
28/05/2015 572.97 41.4 1.1% 0.7%
27/05/2015 566.48 41.1 -0.1% 0.0%
26/05/2015 567.2 41.1 0.7% -1.3%
25/05/2015 563 41.7 0.2% 0.0%
22/05/2015 561.82 41.7 1.7% -2.0%
21/05/2015 552.56 42.5 0.4% 3.4%
20/05/2015 550.1 41.1 2.5% 1.4%
19/05/2015 536.82 40.6 1.5% -0.7%
18/05/2015 528.95 40.8 -1.6% -1.3%
15/05/2015 537.44 41.4 -1.1% 0.7%
14/05/2015 543.69 41.1 0.2% 1.4%
13/05/2015 542.82 40.6 -0.3% 0.0%
12/5/2015 544.41 40.6 -1.3% -1.4%
11/5/2015 551.67 41.1 -0.5% -2.0%
8/5/2015 554.51 41.9 0.3% -0.7%
7/5/2015 552.98 42.2 0.7% 0.7%
6/5/2015 549.3 41.9 -0.6% -0.7%
5/5/2015 552.65 42.2 1.4% 1.3%
4/5/2015 545.08 41.7 -3.1% -4.5%
27/04/2015 562.4 43.6 -0.6% 1.3%
24/04/2015 565.77 43.1 0.8% -0.6%
23/04/2015 561.25 43.3 -0.2% -1.9%
22/04/2015 562.51 44.2 0.0% 1.9%
21/04/2015 562.24 43.3 -0.5% -1.9%
20/04/2015 565.04 44.2 -0.6% 0.0%
17/04/2015 568.32 44.2 0.0% 1.9%
16/04/2015 568.28 43.3 0.7% -0.6%
15/04/2015 564.5 43.6 1.0% -2.5%
14/04/2015 558.67 44.7 -0.2% 2.5%
13/04/2015 559.54 43.6 1.0% -3.1%
10/4/2015 554.03 45.0 0.6% -0.6%
9/4/2015 550.52 45.3 0.5% 1.2%
8/4/2015 547.72 44.7 -0.1% 1.3%
7/4/2015 548.11 44.2 0.9% -0.6%
6/4/2015 542.97 44.4 -0.9% -0.6%
3/4/2015 547.85 44.7 0.2% 2.5%
2/4/2015 546.85 43.6 1.5% 0.0%
1/4/2015 538.91 43.6 -2.2% 0.0%
31/03/2015 551.13 43.6 1.1% -0.6%
30/03/2015 545.19 43.9 -1.1% -0.6%
27/03/2015 551.42 44.2 -0.9% 0.6%
26/03/2015 556.16 43.9 -0.9% 1.3%
25/03/2015 560.93 43.3 -1.1% 2.0%
24/03/2015 567.43 42.5 -0.6% -1.3%
23/03/2015 570.89 43.1 -0.8% -1.9%
20/03/2015 575.44 43.9 0.3% 0.0%
19/03/2015 573.74 43.9 -0.9% -1.2%
18/03/2015 578.68 44.4 -0.5% 1.3%
17/03/2015 581.76 43.9 0.2% -1.2%
16/03/2015 580.8 44.4 -0.9% 0.0%
13/03/2015 586.1 44.4 -0.4% 1.3%
12/3/2015 588.53 43.9 0.3% -1.9%
11/3/2015 586.54 44.7 -0.5% -0.6%
10/3/2015 589.66 45.0 0.2% 0.0%
9/3/2015 588.44 45.0 -0.9% -0.6%
6/3/2015 593.97 45.3 -0.5% -0.6%
5/3/2015 596.91 45.6 -0.6% 1.2%
4/3/2015 600.39 45.0 0.6% 1.3%
3/3/2015 596.72 44.4 1.0% 1.3%
2/3/2015 590.73 43.9 -0.3% -1.2%
27/02/2015 592.57 44.4 -0.7% 0.0%
26/02/2015 596.72 44.4 0.7% 0.0%
25/02/2015 592.66 44.4 -0.7% -1.8%
24/02/2015 596.95 45.3 1.7% -0.6%
13/02/2015 587.24 45.6 0.4% 0.0%
12/2/2015 584.67 45.6 0.5% 2.5%
11/2/2015 581.76 44.4 1.3% 0.6%
10/2/2015 574.52 44.2 0.2% -1.9%
9/2/2015 573.55 45.0 -0.1% 0.0%
6/2/2015 574.13 45.0 1.2% 2.5%
5/2/2015 567.17 43.9 1.0% 0.6%
4/2/2015 561.45 43.6 0.7% 3.3%
3/2/2015 557.47 42.2 -2.3% -3.8%
2/2/2015 570.37 43.9 -1.0% 0.6%
30/01/2015 576.07 43.6 -1.2% 0.0%
29/01/2015 583.28 43.6 -0.1% 0.6%
28/01/2015 583.76 43.3 0.8% -1.3%
27/01/2015 579.3 43.9 -0.2% 3.9%
26/01/2015 580.64 42.2 -0.3% 0.0%
23/01/2015 582.38 42.2 1.4% -1.3%
22/01/2015 574.54 42.8 1.0% 0.7%
21/01/2015 569.12 42.5 -0.5% -1.3%
20/01/2015 572.22 43.1 0.1% 0.6%
19/01/2015 571.51 42.8 -0.6% 0.0%
16/01/2015 574.81 42.8 -0.5% 0.0%
15/01/2015 577.74 42.8 0.1% 0.0%
14/01/2015 577.01 42.8 -0.6% -0.6%
13/01/2015 580.6 43.1 1.1% 0.6%
12/1/2015 574.32 42.8 0.8% -0.6%
9/1/2015 569.73 43.1 2.9% 0.6%
8/1/2015 553.47 42.8 0.3% 0.0%
7/1/2015 552.05 42.8 0.4% 2.0%
6/1/2015 549.66 41.9 1.0% 2.7%
5/1/2015 544.45 40.8
62.6
40.8
SUMMARY OUTPUT
Regression Statistics
Multiple R 0.30176281
R Square 0.09106079
Adjusted R Square 0.09033248
Standard Error 0.03093903
Observations 1250
ANOVA
df SS MS F Significance F
Regression 1 0.119680852534 0.119681 125.0291 9.9178414E-28
Residual 1248 1.19461533983 0.000957
Total 1249 1.314296192364
Coefficients Standard Error t Stat P-value Lower 95%

Intercept -0.00016534 0.00087638645 -0.18866 0.85039 -0.0018846921
X Variable 1 0.91991094 0.082269753435 11.18164 9.918E-28 0.75850865007
Upper 95% Lower 95.0% Upper 95.0%
0.001554015 -0.00188469 0.0015540146
1.081313222 0.75850865 1.0813132223
Ratio 2016 2017 2018
1/ Liquidity ratio
Current (Current Assets / Current Liabilities) 3.68 4.17 5.04
Quick (Current Assets - Inventory / Current Liabilities) 2.89 3.26 3.46

2/ Activity ratio 2016 2017 2018
Account Receivable Turnover (Sale / Av.AR) 8.17 9.43 9.89
Inventory Turnover (COGS / Av.Inventory) 5.59 6.78 6.40
Account Payable Turnover (COGS / Av.AP) 20.08 19.32 20.12
Days Receivable Outstanding 44.69 38.70 36.90
Days Inventory Outstanding 65.28 53.85 57.01
Days Payables Outstanding 18.18 18.89 18.14
Tangible Fixed Asset Turnover 11.13 7.51 6.14
Total Asset Turnover 1.24 1.34 1.39
Cash Coversion Cycle (Net days financing required) 91.79 73.67 75.78
3/ Solvency ratio 2016 2017 2018
Debt to Equity 6.18% 3.05% 2.79%
LT Debt to Equity 0.00% 0.00% 0.00%
Debt ratio (Liabilities to Assets) 0.21 0.15 0.13
CFO to Liabilities 0.69 1.75 0.34
CFO to CAPEX 4.61 2.21 -1.55
Interest Coverage (EBIT / Interest expense) 231.82 462.78 1813.14
4/ Profitability ratio 2016 2017 2018

Gross profit Margin (%) 32.05% 24.13% 22.25%
Operating Margin (%) 23.80% 15.28% 13.53%
Profit Margin (%) 18.96% 12.15% 10.91%
ROA (%) 26.04% 19.56% 18.04%
ROE(%) 29.10% 19.79% 17.62%
NI / Sale 0.19 0.12 0.11
Sale / Asset 1.14 1.35 1.39
Asset / Equity 1.26 1.18 1.15
5/ Market value 2016 2017 2018
P/E 0.01 0.02 0.01
M/B 0.00 0.00 0.00
2019 2020
4.20 4.03
2.93 3.28
2019 2020
11.03 15.66
6.56 8.09
27.67 26.42
33.10 23.31
55.64 45.13
13.19 13.82
7.11 8.46
1.53 1.60
75.56 54.63
2019 2020
2.58% 2.79%
0.00% 0.00%
0.13 0.18
2.53 1.67
42.36 -6.83
4229.33 12913.83
2019 2020
22.78% 26.61%
12.21% 14.01%
9.75% 11.15%
17.69% 21.11%
17.18% 21.15%
0.10 0.11
1.52 1.55
1.15 1.22
2019 2020
0.01 0.01
0.00 0.00

BMP Bav Report Final

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BMP Bav Report Final

Uploaded by

Copyright:

Available Formats

INCOME STATEMENT 2016 2017

1. Revenue 3,678,351,053 4,056,607,554

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.00% 0.00% 0.00% 0.00% 0.00%

1,806,688,353 1,501,804,755 2,128,869,195 -19.20% 2.30% -16.88%

200,000,000 376,000,000 1,210,000,000 -8.16% -55.56% 88.00%

1,005,510,237 1,348,102,394 893,876,360 49.90% -4.87% 34.07%

857,157,563 640,140,613 497,828,944 57.40% -8.30% -25.32%

258,865,761 19,096,078 11,252,480 1.89% 0.65% -92.62%

13,366,618 27,925,506 14,553,657 -69.76% 29.95% 108.92%

65,831,379 66,743,743 68,026,351 0.70% 1.55% 1.39%

67,154,676 311,292,532 311,467,408 319.53% 49.35% 363.55%

2,812,198,589 2,849,907,148 3,022,745,555 -2.35% -0.39% 1.34%

358,546,068 380,623,570 551,220,913 -28.72% -15.27% 6.16%

3,004,597 4,235,773 8,163,548 -96.05% -19.00% 40.98%

31,381,359 21,591,761 10,946,279 259.59% 5.61% -31.20%

23,085,078 23,492,876 -100.00%

2,453,652,522 2,469,283,579 2,471,524,643 4.47% 2.24% 0.64%

1,592,783 1,592,783 1,592,783 0.00% 0.00% 0.00%

44,983,552 44,983,552 44,983,552 0.00% 0.00% 0.00%

2,812,198,589 2,849,907,148 3,022,745,555 -2.35% -0.39% 1.34%

41.75% 75.61% 62.56% 64.24% 52.70% 70.43%

0.00% 0.14% 0.14% 0.14% 0.14% 0.13%

I. CASH FLOWS FROM OPERATING ACTIVITIES

1. Profit before tax 783,984,931 582,956,701

(Increase)/decrease in prepaid expenses (69,150) (24,221)

NET CASH FLOWS FROM OPERATING ACTIVITIES 406,774,776 741,594,519

II. CASH FLOWS FROM INVESTING ACTIVITIES

1. Payment for fixed assets, constructions and other long-term

2. Receipts from disposal of fixed assets and other long-term

5. Payments for investment in other entities (53,040,000) -

III. CASH FLOWS FROM FINANCING ACTIVITIES

1. Receipts from equity issue and owner's capital contribution - -

2. Payment for share repurchases - -

NET CASH FLOWS FROM FINANCING ACTIVITIES (227,978,880) (349,385,327)

Net cash flows during the period 34,161,260 40,351,719

529,920,658 529,277,473 656,540,035 -25.64% -9.10% -0.12% 24.04%

172,420,049 187,572,489 208,499,822 13.28% 74.37% 8.79% 11.16%

(158,282) 10,704 (106,553) -111.38% -1612.20% -106.76% -1095.45%

(23,845,520) (37,868,577) (80,017,186) -49.05% -3.11% 58.81% 111.30%

(67,651,915) 8,170,190 175,120,963 -14.74% -345.95% -112.08% 2043.41%

(12,121,296) (17,028,788) (20,196,707) -64.97% 49944.57% 40.49% 18.60%

122,927,891 963,763,970 918,578,246 82.31% -83.42% 684.01% -4.69%

(97,991,754) (208,549,627) (96,053,115) 32.05% -76.44% 112.82% -53.94%

336,818 375,036 668,095 -94.66% 3604.96% 11.35% 78.14%

- (506,000,000) (514,000,000) #VALUE! #VALUE! #VALUE! 1.58%

250,000,000 - - -77.78% 525.00% #VALUE! #VALUE!

- - - #VALUE! #VALUE! #VALUE! #VALUE!

(331,690,752) (371,229,408) (478,527,878) 53.25% -5.06% 11.92% 28.90%

(33,180,825) (98,782,955) (117,878,075) 18.12% -182.23% 197.71% 19.33%

Unit in Vietnam Dong thousand

1,806,688,353 1,501,804,755 2,128,869,195 2,158,513,110 2,442,787,270

200,000,000 386,000,000 1,210,000,000 1,210,000,000 1,210,000,000

30,000,000 10,000,000 10,000,000 10,000,000

1,005,510,237 1,348,102,394 893,876,360 855,854,899 813,187,570

857,157,563 640,140,613 497,828,944 449,078,191 394,823,242

258,865,761 19,096,078 11,252,480 15,016,692 18,076,951

13,366,618 27,925,506 14,553,657 25,282,949 36,870,569

65,831,379 66,743,743 68,026,351 68,026,351 68,026,351

67,154,676 311,292,532 311,467,408 311,467,408 311,467,408

2,812,198,589 2,849,907,148 3,022,745,555 3,014,368,009 3,255,974,840

358,546,068 380,623,570 551,220,913 359,042,584 377,378,318

3,004,597 4,235,773 8,163,548 8,163,548 8,163,548