04 DoanKhanhChi BaithiKTHP

BÀI THI KẾT THÚC HỌC PHẦN
MÔN: TÀI CHÍNH ĐỊNH LƯỢNG
Họ và tên: Đoàn Khánh Chi

MSSV: 31191027196
MÔ HÌNH DỰ PHÓNG BÁO CÁO TÀI CHÍNH V

ĐỂ ĐỊNH GIÁ CÔNG TY CỔ PHẨN FPT (H
CÁO TÀI CHÍNH VÀ SỬ DỤNG FCF
Y CỔ PHẨN FPT (HOSE: FPT)
BẢNG CÂN ĐỐI KẾ TOÁN - TẬP ĐOÀN FPT (2016 - 2020)
Mã số 2017 2018 2019 2020 2021
270 TÀI SẢN 24,999,676,895,866 29,757,067,149,568 33,394,164,263,694 41,734,323,235,194 53,697,940,958,875
100 A. TÀI SẢN NGẮN HẠN 16,059,937,820,645 18,406,087,226,041 18,979,176,128,930 25,612,489,544,931 35,118,372,900,846
110 I. Tiền và các khoản tương đương tiền 3,480,659,514,788 3,925,727,206,293 3,453,388,617,569 4,686,191,374,038 5,417,845,293,242
111 1. Tiền 1,886,435,218,720 2,682,437,141,849 2,611,644,417,963 2,216,742,790,757 3,447,377,491,137
112 2. Các khoản tương đương tiền 1,594,224,296,068 1,243,290,064,444 841,744,199,606 2,469,448,583,281 1,970,467,802,105
120 II. Đầu tư tài chính ngắn hạn 4,379,446,212,073 5,568,623,727,137 6,708,978,162,325 12,435,918,124,269 20,730,720,735,456
123 1. Đầu tư nắm giữ đến ngày đáo hạn 4,379,446,212,073 5,568,623,727,137 6,708,978,162,325 12,435,918,124,269 20,730,720,735,456
130 III. Các khoản phải thu ngắn hạn 6,151,782,399,408 6,426,946,279,074 6,536,251,148,622 6,265,411,863,371 6,882,182,894,987
131 1. Phải thu ngắn hạn của khách hàng 5,038,378,935,917 5,561,545,801,834 5,812,938,112,346 5,564,392,191,491 6,211,956,510,246
132 2. Trả trước cho người bán ngắn hạn 95,340,696,039 218,427,501,076 274,779,131,899 459,336,196,478 400,707,131,836
134 3. Phải thu về cho vay ngắn hạn - 910,049,188 394,176,861 185,532,228,683 34,762,220,000
136 4. Phải thu ngắn hạn khác 767,000,371,499 658,775,479,875 491,315,953,067 480,833,352,415 595,813,030,192
137 5. Dự phòng phải thu nợ khó đòi (180,518,797,387) (264,666,908,906) (361,515,614,753) (622,654,786,183) (529,995,962,239)
134 6. Phải thu theo tiến độ kế hoạch hợp đồng xây dựng 431,581,193,340 251,954,356,007 318,339,389,202 197,972,680,487 168,939,964,952
140 IV. Hàng tồn kho 1,020,212,423,590 1,340,687,216,347 1,284,200,733,943 1,290,091,524,352 1,507,342,901,619
141 1. Hàng tồn kho 1,024,043,952,523 1,401,302,666,378 1,349,958,901,393 1,405,083,502,315 1,623,315,328,554
149 2. Dự phòng giảm giá hàng tồn kho (3,831,528,933) (60,615,450,031) (65,758,167,450) (114,991,977,963) (115,972,426,935)
150 V. Tài sản ngắn hạn khác 1,027,837,270,786 1,144,102,797,190 996,357,466,471 934,876,658,901 580,281,075,542
151 1. Chi phí trả trước ngắn hạn 759,948,049,853 962,477,975,930 692,500,771,861 621,038,227,150 290,950,472,969
152 2. Thuế giá trị gia tăng được khấu trừ 156,145,888,056 138,812,602,015 175,754,512,449 268,314,490,280 256,817,647,142
153 3. Thuế và các khoản phải thu Nhà nước 111,743,332,877 42,812,219,245 128,102,182,161 45,523,941,471 32,512,955,431
200 B. TÀI SẢN DÀI HẠN 8,939,739,075,221 11,350,979,923,527 14,414,988,134,764 16,121,833,690,263 18,579,568,058,029
210 I. Các khoản phải thu dài hạn 231,657,122,488 109,788,240,927 262,484,590,350 242,872,863,326 167,244,119,883
211 1. Phải thu dài hạn của khách hàng 161,551,680,000 - - - -
212 2. Trả trước cho người bán dài hạn - - 380,000,000 380,000,000 -
215 3. Phải thu về cho vay dài hạn - 392,794,707 47,427,917,600 93,992,225,574 2,268,758,773
216 4. Phải thu dài hạn khác 124,834,616,306 164,124,620,038 269,405,846,568 203,229,811,570 219,704,534,928
219 5. Dự phòng phải thu dài hạn khó đòi (54,729,173,818) (54,729,173,818) (54,729,173,818) (54,729,173,818) (54,729,173,818)
220 II. Tài sản cố định 5,247,285,021,701 6,513,735,578,258 7,492,167,954,088 8,317,822,707,614 10,398,837,546,784
221 1. Tài sản cố định hữu hình 4,585,493,059,313 5,207,125,950,106 6,295,261,846,210 7,219,551,625,765 9,260,934,699,063
222 Nguyên giá 8,260,173,587,144 9,471,984,147,609 11,301,061,772,211 12,945,570,337,275 16,080,827,716,168
223 Giá trị hao mòn lũy kế (3,674,680,527,831) (4,264,858,197,503) (5,005,799,926,001) (5,726,018,711,510) (6,819,893,017,105)
224 2. Tài sản cố định vô hình 658,135,845,974 1,303,585,034,755 1,194,061,022,062 1,095,369,004,232 1,133,060,057,847
225 Nguyên giá 1,117,419,385,566 1,915,362,421,263 1,973,814,359,687 2,036,967,631,495 2,249,106,647,011
226 Giá trị hao mòn lũy kế (459,283,539,592) (611,777,386,508) (779,753,337,625) (941,598,627,263) (1,116,046,589,164)
227 3. Tài sản cố định thuê tài chính 3,656,116,414 3,024,593,397 2,845,085,816 2,902,077,617 4,842,789,874
228 Nguyên giá 4,702,426,443 5,208,542,803 6,057,653,223 6,031,445,271 8,002,891,607
229 Giá trị hao mòn lũy kế (1,046,310,029) (2,183,949,406) (3,212,567,407) (3,129,367,654) (3,160,101,733)
240 III. Tài sản dở dang dài hạn 805,559,896,217 1,174,778,083,753 1,650,470,873,492 2,373,393,296,565 1,290,598,745,684
241 1. Chi phí sản xuất, kinh doanh dở dang dài hạn - - - - -
242 2. Chi phí xây dựng cơ bản dở dang 805,559,896,217 1,174,778,083,753 1,650,470,873,492 2,373,393,296,565 1,290,598,745,684
250 IV. Đầu tư tài chính dài hạn 1,783,369,007,284 2,202,466,649,730 2,496,552,054,488 2,581,174,954,052 3,101,993,756,319
252 1. Đầu tư vào công ty liên kết 1,333,704,438,239 1,676,231,689,527 1,912,712,694,571 1,980,817,143,237 2,018,005,439,382
253 2. Đầu tư góp vốn vào đơn vị khác 749,259,852,282 793,360,844,792 893,623,994,517 903,457,236,286 1,931,006,692,408
254 3. Dự phóng đầu tư tài chính dài hạn (299,595,283,237) (267,125,884,589) (309,784,634,600) (303,299,425,471) (847,218,375,471)
255 4. Đầu tư nắm giữ đến ngày đáo hạn - - - 200,000,000 200,000,000
260 V. Tài sản dài hạn khác 871,868,027,531 1,350,211,370,859 2,513,312,662,346 2,606,569,868,706 3,620,893,889,359
261 1. Chi phí trả trước dài hạn 811,433,621,590 986,963,791,569 2,247,131,962,711 2,267,066,059,274 2,972,696,947,589
262 2. Tài sản thuế thu nhập hoàn lại 60,434,405,941 37,229,856,110 40,251,284,363 139,469,584,405 182,211,531,443
269 3. Lợi thế thương mại - 326,017,723,180 225,929,415,272 200,034,225,027 465,985,410,327
NGUỒN VỐN
300 C. NỢ PHẢI TRẢ 11,761,300,662,093 14,982,096,384,457 16,594,874,862,688 23,128,655,834,466 32,279,955,665,838
310 I. Nợ ngắn hạn 11,100,344,738,740 14,451,149,990,521 16,102,256,902,439 22,364,710,509,820 29,761,106,035,257
311 1. Phải trả người bán ngắn hạn 2,279,172,467,047 2,510,114,267,322 2,641,797,326,788 2,824,505,552,359 2,865,815,039,581
312 2. Người mua trả tiền trước ngắn hạn 561,261,495,876 418,652,248,691 398,628,905,824 465,157,577,125 710,658,541,296
313 3. Thuế và các khoản phải nộp Nhà nước 320,421,087,431 411,222,366,924 554,461,605,696 645,972,209,996 517,652,708,809
314 4. Phải trả người lao động 830,413,330,203 1,191,302,627,829 1,278,884,909,353 1,968,364,078,549 2,926,228,655,285
315 5. Chi phí phải trả ngắn hạn 918,418,793,263 837,956,702,415 746,853,608,766 762,365,483,261 829,126,223,397
317 6. Phải trả theo tiến độ kế hoạch hợp đồng xây dựng 20,380,725,175 46,561,518,663 39,251,428,042 64,245,054,184 89,224,688,468
318 7. Doanh thu chưa thực hiện ngắn hạn 1,293,630,917,628 1,610,921,248,698 1,827,319,525,947 1,962,878,574,530 2,530,369,295,558
319 8. Phải trả ngắn hạn khác 439,490,212,823 341,063,193,828 387,440,116,553 744,816,892,234 555,467,321,694
320 9. Vay và nợ thuê tài chính ngắn hạn 4,116,988,708,324 6,598,868,849,348 7,513,635,654,008 12,062,410,192,740 17,799,441,187,777
321 10. Dự phòng phải trả ngắn hạn 6,051,424,047 31,354,115,546 174,566,812,252 211,596,795,175 112,413,880,560
322 11. Quỹ khen thưởng, phúc lợi 314,115,576,923 453,132,851,257 539,417,009,210 652,398,099,667 824,708,492,832
330 II. Nợ dài hạn 660,955,923,353 530,946,393,936 492,617,960,249 763,945,324,646 2,518,849,630,581
332 1. Người mua trả tiền trước dài hạn 40,000,000,000 - - - -
336 2. Doanh thu chưa thực hiện dài hạn 47,796,539,629 46,805,654,155 42,777,167,223 41,124,555,530 94,843,849,565
337 3. Phải trả dài hạn khác 1,525,469,921 108,962,237,984 92,105,961,472 38,492,884,032 34,908,209,574
338 4. Vay và nợ thuê tài chính dài hạn 565,209,817,637 366,793,322,852 349,769,099,942 677,796,913,413 2,296,308,493,046
343.00 5. Quỹ phát triển khoa học và công nghệ 192,096,283 192,096,283 192,096,283 192,096,283 87,366,215,294
341 6. Thuế thu nhập hoãn lại phải trả 2,853,492,585 335,327,364 - 258,372,310 5,230,766,819
342 7. Dự phòng phải trả dài hạn 3,378,507,298 7,857,755,298 7,773,635,329 6,080,503,078 192,096,283
400 D. VỐN CHỦ SỞ HỮU 13,238,376,233,773 14,774,970,765,111 16,799,289,401,006 18,605,667,400,728 21,417,985,230,037
410 I. Vốn chủ sở hữu 13,235,626,233,773 14,772,220,765,111 16,796,539,401,006 18,602,917,400,728 21,415,235,230,037
411 1. Vốn góp chủ sở hữu 5,309,611,050,000 6,136,367,720,000 6,783,586,880,000 7,839,874,860,000 9,075,516,490,000
412 2. Thặng dư vốn cổ phần 49,465,703,201 49,465,703,201 49,941,441,360 49,713,213,411 49,713,213,411
414 3. Vốn khác chủ sở hữu 287,829,523,052 667,035,271,273 765,332,464,859 920,081,410,199 1,178,174,776,366
415 4. Cổ phiếu quỹ (823,760,000) (823,760,000) (823,760,000) (823,760,000) (823,760,000)
417 5. Chênh lệch tỉ giá hối đoái 10,358,539,447 14,965,650,460 (7,773,137,062) 13,496,751,277 (22,561,932,248)
420 6. Quỹ khác thuộc vốn chủ sở hữu 87,230,351,424 87,230,283,704 102,985,531,790 87,203,093,024 87,203,093,024
418 7. Quỹ đầu tư và phát triển 171,160,597,046 222,962,521,203 307,526,573,229 442,371,579,941 570,491,625,643
421 8. Lợi nhuận sau thuế chưa được phân phối 5,511,408,650,206 5,293,166,046,073 5,960,676,956,469 6,390,906,128,452 7,000,480,585,004
429 9. Lợi ích cổ đông không kiểm soát 1,809,385,579,397 2,301,851,329,197 2,835,086,450,361 2,860,094,124,424 3,477,041,138,837
430 II. Nguồn kinh phí và quỹ khác 2,750,000,000 2,750,000,000 2,750,000,000 2,750,000,000 2,750,000,000
431 1. Nguồn kinh phí 2,750,000,000 2,750,000,000 2,750,000,000 2,750,000,000 2,750,000,000
440 TỔNG CỘNG NGUỒN VỐN 24,999,676,895,866 29,757,067,149,568 33,394,164,263,694 41,734,323,235,194 53,697,940,895,875
BẢNG CÂN ĐỐI KẾ TOÁN - TẬP ĐOÀN FPT (2016 - 2020) - ĐÃ Đ
Mã số
270 TÀI SẢN
100 A. TÀI SẢN NGẮN HẠN
110 I. Tiền và các khoản tương đương tiền
120 II. Đầu tư tài chính ngắn hạn
130 III. Các khoản phải thu ngắn hạn
140 IV. Hàng tồn kho
150 V. Tài sản ngắn hạn khác
200 B. TÀI SẢN DÀI HẠN
210 I. Các khoản phải thu dài hạn
220 II. Tài sản cố định
Nguyên giá TSCĐ
Giá trị hao mòn lũy kế
240 III. Tài sản dở dang dài hạn
250 IV. Đầu tư tài chính dài hạn
260 V. Tài sản dài hạn khác
NGUỒN VỐN
300 C. NỢ PHẢI TRẢ
310 I. Nợ ngắn hạn
330 II. Nợ dài hạn
400 D. VỐN CHỦ SỞ HỮU
410 I. Vốn chủ sở hữu
430 II. Nguồn kinh phí và quỹ khác
440 TỔNG CỘNG NGUỒN VỐN
(2016 - 2020) - ĐÃ ĐIỀU CHỈNH
2021
53,697,940,958,875
35,118,372,900,846
5,417,845,293,242
20,730,720,735,456
6,882,182,894,987
1,507,342,901,619
580,281,075,542
18,579,568,058,029
167,244,119,883
10,398,837,546,784
18,337,937,254,786
(7,939,099,708,002)
1,290,598,745,684
3,101,993,756,319
3,620,893,889,359
32,279,955,665,838
29,761,106,035,257
2,518,849,630,581
21,417,985,230,037
21,415,235,230,037
2,750,000,000
53,697,940,895,875
BÁO CÁO KẾT QUẢ HOẠT ĐỘNG KINH D
CHỈ TIÊU MÃ SỐ
1. Doanh thu bán hàng và cung cấp dịch vụ 01
2. Các khoản giảm trừ doanh thu 02
3. Doanh thu thuần 10
4. Giá vốn hàng bán và dịch vụ cung cấp 11
5. Lợi nhuận gộp 20
6. Doanh thu hoạt động tài chính 21
7. Chi phí tài chính 22
Trong đó: Chi phí lãi vay 23
8. Phần lãi trong công ty liên kết 24
9. Chi phí bán hàng 25
10. Chi phí quản lý doanh nghiệp 26
11. Lợi nhuận thuần từ hoạt động kinh doanh 30
12. Thu nhập khác 31
13. Chi phí khác 32
14. Lợi nhuận khác 40
15. Tổng lợi nhuận kế toán trước thuế 50
16. Chi phí thuế thu nhập doanh nghiệp hiện
51
hành
17. Thuế thu nhập doanh nghiệp hoãn lại 52
18. Lợi nhuận sau thuế thu nhập doanh nghiệp 60
18.1 Lợi nhuận sau thuế của Công ty mẹ 61
18.2 Lợi nhuận sau thuế của Cổ đông không kiểm
62
soát
19. Lãi cơ bản trên cổ phiếu 70
UẢ HOẠT ĐỘNG KINH DOANH - TẬP ĐOÀN FPT (2016 - 2020)
2017 2018 2019
43,298,396,301,993 23,259,126,277,266 27,791,982,176,829
639,785,460,639 45,589,419,541 75,022,024,554
42,658,610,841,354 23,213,536,857,725 27,716,960,152,275
32,976,206,156,753 14,490,657,872,236 17,004,910,529,153
9,682,404,684,601 8,722,878,985,489 10,712,049,623,122
1,583,099,974,667 600,093,309,692 650,494,541,199
600,871,831,217 361,046,565,710 592,386,050,061
368,545,679,548 238,344,431,747 358,987,537,452
71,085,355,123 439,027,114,689 404,927,466,313
3,074,637,403,520 2,047,833,577,540 2,345,957,646,507
3,441,128,714,059 3,553,288,111,032 4,219,254,770,652
4,219,952,065,595 3,799,831,155,588 4,609,873,163,414
101,847,192,667 60,448,926,027 112,683,563,071
66,681,480,755 2,677,526,409 58,026,214,779
35,165,711,912 57,771,399,618 54,657,348,292
4,255,117,777,507 3,857,602,555,206 4,664,530,511,706
698,493,915,640 623,605,414,161 761,989,612,116
28,509,947,486 24,390,517,191 (9,171,267,283)
3,528,113,914,381 3,209,606,623,854 3,911,712,166,873
2,931,530,862,562 2,620,178,631,986 3,135,350,376,654
596,583,051,819 613,818,509,059 776,361,790,219
5,129 3,903 4,220
ÀN FPT (2016 - 2020)
2020 2021
29,921,698,144,296 35,671,052,233,610
91,297,617,472 13,789,688,583
29,830,400,526,824 35,657,262,545,027
18,016,743,052,097 22,025,298,308,249
11,813,657,474,727 13,631,964,236,778
821,896,424,782 1,270,789,386,267
548,165,211,617 1,144,187,446,845
385,337,754,896 483,995,846,804
312,193,572,178 686,864,681,119
2,713,561,338,553 3,604,610,784,981
4,495,366,457,586 4,612,325,935,574
5,190,654,463,931 6,228,494,136,764
131,401,186,949 133,219,177,622
58,599,020,913 24,506,873,428
72,802,166,036 108,712,304,194
5,263,456,629,967 6,337,206,440,958
942,814,118,631 954,883,280,274
(103,102,706,262) 33,022,061,188
4,423,745,217,598 5,349,301,099,496
3,538,007,738,822 4,337,411,879,802
885,737,478,776 1,011,889,219,694
4,120 4,349
BÁO CÁO LƯU CHUYỂN TIỀN TỆ - TẬP ĐOÀN FPT (2016 - 2020)
2017 2018 2019 2020 2021
I. LƯU CHUYỂN TIỀN TỆ TỪ HOẠT ĐỘNG KINH DOANH
1. Lợi nhuận trước thuế 4,255,117,777,507.00 3,857,602,555,206.00 4,664,530,511,706.00 5,263,456,629,967.00 6,337,206,440,958
2. Điều chỉnh cho các khoản
Khấu hao tài sản cố định và lợi thế thương mại 1,039,416,768,342.00 1,164,692,003,074.00 1,354,613,458,881.00 1,490,607,476,892.00 1,643,915,685,332
Các khoản dự phòng 184,568,266,739.00 120,544,469,503.00 287,785,755,015.00 313,851,138,486.00 352,207,924,154
(Lãi)/lỗ chênh lệch tỷ giá hối đoái do đánh giá lại các khoản mục tiền tệ có gốc ngoại tệ (18,951,655,934.00) 18,627,355,032.00 9,525,407,416.00 (3,386,721,059.00) (63,913,432,668)
Lãi/lỗ từ hoạt động đầu tư (1,330,954,022,321.00) (761,304,152,101.00) - - -
(Lãi) từ hoạt động đầu tư (bao gồm lợi nhuận từ công ty liên kết) (903,441,404,801.00) (1,039,617,856,401.00) (1,700,489,438,802)
Chi phí lãi vay 368,545,679,548.00 238,344,431,747.00 358,987,537,452.00 385,337,754,896.00 483,995,846,804
3. Lợi nhuận từ hoạt động kinh doanh trước thay đổi vốn lưu động 4,497,742,813,881.00 4,638,506,662,461.00 5,772,001,265,669.00 6,410,248,422,781.00 7,052,923,025,778
Giảm/(Tăng) trong các khoản phải thu (2,311,600,942,433.00) (159,344,472,867.00) (481,202,921,282.00) 311,571,475,172.00 (693,503,200,106)
(Tăng)/Giảm hàng tồn kho (617,887,896,217.00) (229,108,218,690.00) 256,058,829,417.00 (55,124,600,922.00) (218,231,826,239)
Tăng các khoản phải trả (không kể lãi vay phải trả, thuế thu nhập doanh nghiệp phải nộp) 1,709,299,259,291.00 644,985,031,490.00 305,737,668,001.00 1,060,519,849,887.00 1,910,090,001,449
Giảm/(Tăng) chi phí trả trước (143,624,640,180.00) (367,688,759,434.00) (686,544,368,251.00) 51,528,448,148.00 (375,543,134,134)
Tiền lãi vay đã trả (386,409,842,206.00) (263,543,299,555.00) (338,497,048,207.00) (401,913,784,732.00) (451,555,665,838)
Thuế thu nhập doanh nghiệp đã nộp (493,643,801,955.00) (429,913,433,339.00) (638,639,276,041.00) (778,286,928,782.00) (1,045,034,654,569)
Tiền thu khác từ hoạt động kinh doanh - - 1,946,436,785.00 - -
Tiền chi khác cho hoạt động kinh doanh (265,691,285,266.00) (245,573,417,730.00) (292,110,600,306.00) (258,863,848,216.00) (339,450,991,614)
Lưu chuyển tiền tệ từ hoạt động kinh doanh 1,988,183,664,915.00 3,588,320,092,336.00 3,898,749,985,785.00 6,339,679,033,336.00 5,839,693,554,727.00
II. LƯU CHUYỂN TIỀN TỪ HOẠT ĐỘNG ĐẦU TƯ

1. Tiền chi mua sắm, xây dựng tài sản cố định và các tài sản dài hạn khác (1,104,370,928,512.00) (2,453,675,554,507.00) (3,233,069,745,365.00) (3,017,645,357,713.00) (2,911,001,172,725)
2. Tiền thu thanh lý, nhượng bán tài sản cố định và các tài sản dài hạn khác 3,873,003,435.00 773,278,807.00 2,251,555,566.00 3,323,070,810.00 2,866,890,285
3. Tiền chi cho vay, bán lại công cụ nợ của đơn vị khác - - (1,206,873,685,745.00) (21,325,958,735,502.00) (35,827,118,645,179)
4. Tiền chi đầu tư góp vốn vào đơn vị khác - (709,543,569,233.00) (109,971,962,499.00) (101,172,751,758.00) (450,878,532,336)
5. Tiền thu hồi đầu tư vốn vào đơn vị khác (973,833,781,575.00) 180,229,124,836.00 120,174,850,275.00 31,000,000,000.00 420,000,000
6. Tiền thu lãi cho vay, cổ tức và lợi nhuận được chia 408,056,318,390.00 473,705,873,732.00 582,420,492,806.00 894,462,073,316.00 1,182,811,834,149
7. Tiền thu hồi cho vay, mua các công cụ nợ của đơn vị khác (942,508,215,806.00) (1,188,220,715,064.00) - 15,371,867,413,763.00 27,590,009,509,475.00
Lưu chuyển tiền thuần từ hoạt động đầu tư (2,608,783,604,068.00) (3,696,731,561,429.00) (3,845,068,494,962.00) (8,144,124,287,084.00) (10,412,890,116,331.00)
III. LƯU CHUYỂN TIỀN TỪ HOẠT ĐỘNG TÀI CHÍNH
1. Tiền thu từ phát hành cổ phiếu, nhận vốn góp của chủ sở hữu 39,143,700,000.00 26,545,560,000.00 71,715,000,000.00 59,633,580,760.00 87,611,404,675
2. Tiền thu từ đi vay 21,302,571,414,666.00 10,281,501,672,838.00 13,403,998,747,456.00 20,448,570,691,368.00 34,463,706,577,011
3. Tiền trả lại vốn góp cho các chủ sở hữu, mua lại cổ phiếu của doanh nghiệp đã phát hành (130,000,000.00) - (269,625,000.00) - -
4. Tiền trả nợ gốc vay (21,923,254,763,024.00) (8,046,946,587,865.00) (12,504,733,393,240.00) (15,570,014,545,746.00) (26,931,165,232,996)
5. Tiền trả nợ gốc thuê tài chính - - (1,522,722,466.00) (1,753,793,420.00) (1,306,368,312)
6. Cổ tức, lợi nhuận đã trả cho chủ sở hữu (1,330,432,287,475.00) (1,707,621,484,375.00) (1,483,558,593,800.00) (1,899,079,382,925.00) (2,254,183,945,975)
Lưu chuyển tiền thuần từ hoạt động tài chính (III) (1,912,101,935,833.00) 553,479,160,598.00 (514,370,587,050.00) 3,037,356,550,037.00 5,364,662,434,403.00
Lưu chuyển tiền thuần trong năm (I + II + III) (2,532,701,874,986.00) 445,067,691,505.00 (460,689,096,227.00) 1,232,911,296,289.00 791,465,872,799.00
(+) Tiền và tương đương tiền đầu năm 6,013,361,389,774.00 3,480,659,514,788.00 3,925,727,206,293.00 3,453,388,617,569.00 4,686,191,374,038
(+) Ảnh hưởng của thay đổi tỷ giá hối đoái quy đổi ngoại tệ - - (11,649,442,497.00) (108,539,820.00) (59,811,953,595)
Tiền và tương đương tiền cuối năm 3,480,659,514,788.00 3,925,727,206,293.00 3,453,388,667,569.00 4,686,191,374,038.00 5,417,845,293,242.00
B
MÔ HÌNH DỰ PHÓNG
Tốc độ tăng trưởng doanh thu
Tiền và tương đương tiền/Doanh thu
Phải thu ngắn hạn/Doanh thu
Hàng tồn kho/Doanh thu
Tài sản ngắn hạn khác/Doanh thu
Nợ ngắn hạn/Doanh thu
Phải thu dài hạn/Doanh thu
Tài sản dài hạn khác/Doanh thu
Khoản vay ngắn hạn/Doanh thu
Khoản vay dài hạn/Doanh thu
Tài sản cố định thuần/Doanh thu
Giá vốn hàng bán/Doanh thu
Tỷ lệ khấu hao
Lãi suất
Lãi phải trả cho tiền mặt và chứng khoán dễ tiêu thụ
Thuế suất
Cổ tức phải trả
Year
Doanh thu
Chi phí hoạt động
Chi phí lãi vay
Lãi suất từ tiền mặt và CKTT
Khấu hao
Lợi nhuận trước thuế
Thuế
Lợi nhuận sau thuế
Cổ tức
Lợi nhuận giữ lại
D
Year
Tài sản ngắn hạn
Tiền và tương đương tiền
Khoản phải thu ngắn hạn
Hàng tồn kho
Tài sản ngắn hạn khác
Tài sản dài hạn
Khoản phải thu dài hạn
Tài sản cố định
Tài sản cố định hữu hình
Nguyên giá
Khấu hao lũy kế
Tài sản cố định vô hinh
Tài sản dở dang dài hạn
Tài sản dài hạn khác
TỔNG TÀI SẢN
NGUỒN VỐN
Nợ ngắn hạn
Phải trả ngắn hạn
Nợ ngắn hạn khác
Nợ dài hạn
Phải trả dài hạn
Nợ dài hạn khác
VỐN CỔ PHẦN
Cổ phiếu
Lợi nhuận dữ lại
TỔNG NGUỒN VỐN
Năm
Dòng tiền tự do
Lợi nhuận sau thuế
Khấu hao
Vốn luân chuyển
Tăng tài sản ngắn hạn
Tăng nợ ngắn hạn
Gia tăng nguyên giá TSCĐ
Lãi vay sau thuế
Thu nhập từ tiền mặt và CKTT sau thuế
WACC
Tốc độ tăng trưởng dài hạn có điều chỉnh
Năm
Dòng tiền tăng trưởng đều dài hạn
Tổng
ĐỊNH GIÁ DOANH NGHIỆP

Giá trị doanh nghiệp
Gia tăng tiền mặt
Giá trị tài sản
Nợ năm 2021
Giá trị nguồn vốn
Số lượng cổ phiếu đang lưu hành
Giá trị cổ phiếu
Giá trị thị trường mỗi cổ phiếu
TWO-DIMENSIO
-13824.7397183602
-2.00%
-1.50%
-1.00%
-0.50%
0.00%
0.50%
1.00%
1.50%
2.00%
2.50%
BÁO CÁO TÀI CHÍNH DỰ PHÓNG
HÓNG
-2.390%
43.748%
20.458%
4.123%
3.030%
58.84%
0.626%
14.66%
30.03%
2.48%
53.649%
85.607%
8.48%
4.70%
5.930%
16.38%
42.78%
DỰ PHÓNG BÁO CÁO THU NHẬP

2021 2022 2023
37,075,060,797,499 36,188,936,987,438 35,323,992,250,043
(31,738,832,715,866) (30,980,249,054,285) (30,239,796,153,113)
(483,995,846,804) (12,975,987,544,972) (546,151,340,504)
630,054,995,622 927,612,347,733
1,643,915,685,332 (1,554,667,601,038) (2,450,838,983,485)
6,496,147,920,161 (8,691,912,217,235) 3,014,818,120,674
(954,883,280,274) 1,423,686,073,506 (493,810,161,134)
5,541,264,639,887 (7,268,226,143,729) 2,521,007,959,540
(2,254,183,945,975) 3,109,463,033,288 (1,078,527,401,569)
3,287,080,693,912 (4,158,763,110,440) 1,442,480,557,970
DỰ PHÓNG BẢNG CÂN ĐỐI KẾ TOÁN

2021 2022 2023
14,387,652,165,390 25,824,014,486,321 25,206,799,743,702
5,417,845,293,242 15,831,901,608,014 15,453,506,409,958
6,882,182,894,987 7,403,543,577,786 7,226,592,924,112
1,507,342,901,619 1,492,018,146,161 1,456,357,710,927
580,281,075,542 1,096,551,154,360 1,070,342,698,705
16,610,634,359,557 27,369,614,450,155 26,773,386,020,916
167,244,119,883 226,609,323,041 221,193,177,729
12,822,496,350,315 21,838,535,033,947 21,374,503,857,002
10,398,837,546,784 19,414,876,230,416 18,950,845,053,471
18,337,937,254,786 28,908,643,539,455 30,895,451,345,996
(7,939,099,708,002) (9,493,767,309,040) (11,944,606,292,525)
1,133,060,057,847 1,133,060,057,847 1,133,060,057,847
1,290,598,745,684 1,290,598,745,684 1,290,598,745,684
3,620,893,889,359 5,304,470,093,167 5,177,688,986,185
30,998,286,524,947 53,193,628,936,475 51,980,185,764,618
32,279,955,665,838 30,333,163,148,468 27,820,334,807,250
29,761,106,035,257 21,292,905,520,413 20,783,987,931,037
17,799,441,187,777 10,866,113,994,735 10,606,405,119,646
11,961,664,847,480 10,426,791,525,678 10,177,582,811,392
2,518,849,630,581 9,040,257,628,055 7,036,346,876,213
2,296,308,493,046 897,759,409,332 876,302,236,473
87,366,215,294 8,142,498,218,723 6,160,044,639,740
21,417,985,230,037 22,860,465,788,007 24,159,850,957,368
20,847,493,604,394 20,847,493,604,394 20,847,493,604,394
570,491,625,643 2,012,972,183,613 3,312,357,352,974
53,697,940,895,875 53,193,628,936,475 51,980,185,764,618
DỰ PHÓNG DÒNG TIỀN

2021 2022 2023
(7,268,226,143,729) 2,521,007,959,540
1,554,667,601,038 2,450,838,983,485
(1,022,306,006,159) 238,819,544,563
(8,468,200,514,844) (508,917,589,376)
(9,016,038,683,632) 464,031,176,945
10,850,594,156,721 456,694,839,095
526,855,549,932 927,612,347,733
(13,369,509,590,604) 5,622,474,914,252
8.73%
-39.60%
2021 2022 2023

(13,369,509,590,604) 5,622,474,914,252
(11,529,566,812,646) 5,622,474,914,252
H NGHIỆP ĐỊNH GIÁ PE

16,023,687,436,194
5,417,845,293,242 EPS
21,441,532,729,436 PE
(32,279,955,665,838) Giá
(10,838,422,936,402)
783,987,486
(13,824.74)
50,934.80
TWO-DIMENSIONAL SENSITIVITY ANALYSIS

-1.00% -0.50% 0.00%
#DIV/0!
#DIV/0!
#DIV/0!
2024 2025 2026
34,479,720,388,423 33,655,627,304,198 32,851,230,708,338
(29,517,040,672,575) (28,811,559,630,066) (28,122,940,152,605)
(533,097,883,643) (520,356,414,914) (507,919,477,548)
905,441,665,604 883,800,880,633 862,677,327,850
(2,619,278,087,808) (2,802,937,508,111) (3,003,085,131,019)
2,715,745,410,001 2,404,574,631,740 2,079,963,275,017
(444,823,742,207) (393,855,728,217) (340,686,223,473)
2,270,921,667,794 2,010,718,903,524 1,739,277,051,544
(971,536,498,433) (860,217,607,048) (744,090,454,738)
1,299,385,169,361 1,150,501,296,476 995,186,596,807
2024 2025 2026

24,604,336,930,483 24,016,273,463,670 23,442,265,187,289
15,084,155,161,862 14,723,631,706,038 14,371,725,051,143
7,053,871,533,562 6,885,278,323,341 6,720,714,626,614
1,421,549,588,813 1,387,573,408,849 1,354,409,286,948
1,044,760,646,245 1,019,790,025,442 995,416,222,584
26,191,407,931,287 25,623,339,586,673 25,068,848,532,969
215,906,482,652 210,746,143,844 205,709,141,290
20,921,563,398,876 20,479,448,582,458 20,047,900,666,192
18,497,904,595,345 18,055,789,778,927 17,624,241,862,661
33,061,788,975,678 35,422,611,667,370 37,994,148,882,124
(14,563,884,380,333) (17,366,821,888,444) (20,369,907,019,462)
1,133,060,057,847 1,133,060,057,847 1,133,060,057,847
1,290,598,745,684 1,290,598,745,684 1,290,598,745,684
5,053,938,049,759 4,933,144,860,371 4,815,238,725,486
50,795,744,861,769 49,639,613,050,343 48,511,113,720,258
25,485,392,607,926 23,334,074,199,693 22,205,574,869,607
20,287,233,881,885 19,802,352,654,550 19,329,060,479,028
10,352,903,495,818 10,105,460,764,948 9,863,932,114,614
9,934,330,386,067 9,696,891,889,602 9,465,128,364,414
5,198,158,726,041 3,531,721,545,143 2,876,514,390,578
855,357,907,324 834,914,164,509 814,959,043,611
4,342,800,818,716 2,696,807,380,634 2,061,555,346,968
25,310,352,253,844 26,305,538,850,651 26,305,538,850,651
20,847,493,604,394 20,847,493,604,394 20,847,493,604,394
4,462,858,649,450 5,458,045,246,257 5,458,045,246,257
50,795,744,861,769 49,639,613,050,343 48,511,113,720,258
2024 2025 2026
2,270,921,667,794 2,010,718,903,524 1,739,277,051,544

2,619,278,087,808 2,802,937,508,111 3,003,085,131,019
233,111,565,123 227,540,010,989 222,101,621,486

(496,754,049,152) (484,881,227,335) (473,292,175,521)
452,940,458,126 442,114,816,418 431,547,916,265
445,779,464,659 435,124,976,462 424,725,139,113
905,441,665,604 883,800,880,633 862,677,327,850
5,525,277,194,358 5,433,554,988,169 5,347,444,683,906
2024 2025 2026
5,525,277,194,358 5,433,554,988,169 5,347,444,683,906
15,446,310,695,939
5,525,277,194,358 5,433,554,988,169 20,793,755,379,845
ĐỊNH GIÁ PE
2021
4.35
21.38
93.00
0.50% 1.00%
#DIV/0!
#DIV/0!
PHÂN TÍCH DOAN
Năm 2017
Doanh thu thuần từ hoạt động kinh doanh 43,298,396,301,993
Doanh thu từ hoạt động tài chính 1,583,099,974,667
Doanh thu khác 101,847,192,667
Tổng doanh thu 44,983,343,469,327
Tốc độ tăng trưởng hằng năm
ĐÁNH GIÁ SỰ TĂNG TRƯỞNG

Tốc độ tăng trưởng kép -0.79
Slope -886123810061.40
Slope/doanh thu 2021 -2.39%
Tỷ lệ tăng trưởng doanh thu -39.60%
Intercept 1822165618277350
R-squared 0.03
Year-on-year growth rate

0.3
0.2
0.1
0
2017 2018 2019 2020 2021
-0.1
-0.2
-0.3
-0.4
-0.5
-0.6
PHÂN TÍCH DOANH THU
2018 2019 2020

23,259,126,277,266 27,791,982,176,829 29,921,698,144,296
600,093,309,692 650,494,541,199 821,896,424,782
60,448,926,027 112,683,563,071 131,401,186,949
23,919,668,512,985 28,555,160,281,099 30,874,995,756,027
-46.83% 19.38% 8.12%
h rate FPT Corp's Sales Regressed on Year

50,000,000,000,000
45,000,000,000,000
40,000,000,000,000
35,000,000,000,000
2020 2021 30,000,000,000,000
25,000,000,000,000
20,000,000,000,000
15,000,000,000,000
10,000,000,000,000
5,000,000,000,000
-
2016.5 2017 2017.5 2018 2018.5 2019 2019.5 2020 2020
Tổng doanh thu Linear (Tổng doanh thu)

đơn vị tính: đồng
2021
35,671,052,233,610 Tốc độ tăng
1,270,789,386,267 trưởng trung
133,219,177,622 bình năm
37,075,060,797,499
20.08% 0.19%
z
ales Regressed on Year
8 2018.5 2019 2019.5 2020 2020.5 2021 2021.5
anh thu Linear (Tổng doanh thu)

PHÂN TÍCH CÁC CHỈ SỐ
2017
Tổng doanh thu 44,983,343,469,327
Tiền và tương đương tiền/Doanh thu 17.47%
Phải thu ngắn hạn/Doanh thu 13.68%
Hàng tồn kho/Doanh thu 2.27%
Tài sản ngắn hạn khác/Doanh thu 2.28%
Nợ ngắn hạn/Doanh thu 24.68%
Khoản vay ngắn hạn/Doanh thu 9.15%
Khoản vay dài hạn/Doanh thu 1.26%
Phải thu dài hạn/Doanh thu 0.51%
Tài sản dài hạn khác/Doanh thu 5.91%
PHÂN TÍCH CÁC CHỈ SỐ THEO ĐIỀU CHỈNH
2018 2019 2020

23,919,668,512,985 28,555,160,281,099 30,874,995,756,027
39.69% 35.59% 55.46%
26.87% 22.89% 20.29%
5.60% 4.50% 4.18%
4.78% 3.49% 3.03%
60.42% 56.39% 72.44%
27.59% 26.31% 39.07%
1.53% 1.22% 2.20%
0.46% 0.92% 0.79%
14.87% 17.55% 16.81%
2021
AVERAGE
37,075,060,797,499
70.53% 43.75%
18.56% 20.46%
4.07% 4.12%
1.57% 3.03%
80.27% 58.84%
48.01% 30.03%
6.19% 2.48%
0.45% 0.63%
18.15% 14.66%
PHÂN TÍCH CHI PHÍ H
2017
Chi phí giá vốn 32,976,206,156,753
Chi phí tài chính (không gồm lãi vay) 232,326,151,669
Bù lỗ cho các công ty liên kết 71,085,355,123
Chi phí bán hàng 3,074,637,403,520
Chi phí quản lý doanh nghiệp 3,441,128,714,059
Chi phí hoạt động 39,795,383,781,124
Tổng Doanh thu 44,983,343,469,327
Chi phí hoạt động/Doanh thu 88.47%
Net Operating C
89.00%
88.00%
87.00%
86.00%
85.00%
84.00%
83.00%
82.00%
81.00%
80.00%
2017 2018
CHI PHÍ HOẠT ĐỘNG KINH DOANH
2018 2019 2020
14,490,657,872,236 17,004,910,529,153 18,016,743,052,097
122,702,133,963 233,398,512,609 162,827,456,721
439,027,114,689 404,927,466,313 312,193,572,178
2,047,833,577,540 2,345,957,646,507 2,713,561,338,553
3,553,288,111,032 4,219,254,770,652 4,495,366,457,586
20,653,508,809,460 24,208,448,925,234 25,700,691,877,135
23,919,668,512,985 28,555,160,281,099 30,874,995,756,027
86.35% 84.78% 83.24%
Net Operating Cost/Total revenue
2018 2019 2020 2021

2021
22,025,298,308,249
660,191,600,041 Trung bình
686,864,681,119 Chi phí hoạt
3,604,610,784,981 động/Doanh
4,612,325,935,574 thu
31,589,291,309,964
37,075,060,797,499
85.20% 85.61%
PHÂN TÍCH
2017
Tài sản cố định hữu hình 8,260,173,587,144
Nhà cửa, vật kiến trúc 1,625,144,590,958
Máy móc và thiết bị 5,896,081,735,959
Phương tiện vận tải, truyền dẫn 55,111,745,719
Thiết bị văn phòng 673,046,279,078
Tài sản cố định hữu hình khác 10,789,235,430
Tài sản cố định vô hình 1,117,419,385,566
Quyền sử dụng đất 139,115,531,399
Phần mềm máy tính 325,037,602,836
Giấy phép, bản quyền, bằng sáng chế 653,266,251,331
Tài sản cố định vô hình khác -
Total Assets 9,377,592,972,710
Vòng đời
Nhà cửa, vật kiến trúc 8 - 30
Máy móc và thiết bị 3 - 20
Phương tiện vận tải, truyền dẫn 4-7
Thiết bị văn phòng 3 - 10
TSCĐ hữu hình khác 3-5
Quyền sử dụng đất Không x
Phần mềm máy tính 3-5
Giấy phép, bản quyền, bằng sáng chế 3-5
TSCĐ vô hình khác 3-5
2017
Nhà cửa, vật kiến trúc/Doanh thu 17.33%
Máy móc và thiết bị/Doanh thu 62.87%
Phương tiện vận tại, truyền dẫn/Doanh thu 0.59%
Thiết bị văn phòng/Doanh thu 7.18%
TSCĐ hữu hình khác/Doanh thu 0.12%
Quyền sử dụng đất/Doanh thu 1.48%
Phần mềm/Doanh thu 3.47%
Giấy phép, bản quyền, bằng sáng chế/Doanh thu 6.97%
Others intangible assets/Doanh thu 0.00%
Tỷ lệ khấu hao trung bình 10.24%
Tỷ lệ khấu hao trong MH 8.48%
2017
Tài sản cố định thuần 9,377,592,972,710
Tổng doanh thu 43,298,396,301,993
TSCĐ thuần/Doanh thu 20.85%
PHÂN TÍCH TÀI SẢN CỐ ĐỊNH
2018 2019
22,707,877,259,254 11,301,061,772,211
5,443,056,494,039 2,244,612,256,360
16,249,878,974,087 8,231,582,976,860
936,724,916,922 84,914,113,852
73,040,957,140 678,498,425,870
5,175,917,066 61,453,999,269
1,915,362,421,263 1,973,814,359,687
200,549,705,022 179,681,242,218
382,118,081,896 381,977,715,513
948,987,094,845 1,028,502,051,437
383,707,539,500 383,653,350,519
24,623,239,680,517 13,274,876,131,898
Vòng đời trung bình Khấu hao trung bình năm

19 5.26%
11.5 8.70%
5 20.00%
6.5 15.38%
4 25.00%
Không xác đinh được khấu hao
4 25.00%
4 25.00%
4 25.00%
2018 2019
22.11% 16.91%
65.99% 62.01%
3.80% 0.64%
0.30% 5.11%
0.02% 0.46%
0.81% 1.35%
1.55% 2.88%
3.85% 7.75%
1.56% 2.89%
9.45% 10.69%
2018 2019
24,623,239,680,517 13,274,876,131,898
23,259,126,277,266 27,791,982,176,829
102.94% 46.49%
2020 2021
12,945,570,337,275 16,080,827,716,168
3,160,000,058,025 5,056,767,041,233
8,946,345,707,791 10,276,836,752,473
89,014,958,416 87,170,848,059
669,091,345,219 569,828,124,850
81,118,267,824 90,224,949,553
2,036,967,631,495 2,249,106,647,011
184,265,905,099 224,241,039,098
425,285,680,351 505,468,243,345
1,121,338,361,482 1,213,164,052,667
306,077,684,563 306,233,311,901
14,982,537,968,770 18,329,934,363,179
2020 2021
21.09% 27.59%
59.71% 56.07%
0.59% 0.48%
4.47% 3.11%
0.54% 0.49%
1.23% 12.27%
2.84% 1.22%
7.48% 2.76%
2.04% 6.62%
10.34% 1.67%
2020 2021
14,982,537,968,770 18,329,934,363,179 AVERAGE
29,921,698,144,296 35,671,052,233,610
48.53% 49.44% 53.65%
2017
Tài sản cố định vô hình 1,117,419,385,566
Tổng Tài sản cố định 9,377,592,972,710
2017
Nhà cửa, vật kiến trúc 286,531,243,345
Tài sản cố định vô hình 459,283,539,592
Tổng Khấu hao lũy kế 4,133,964,067,423
2017
Tài sản cố định vô hình 658,135,845,974
Tài sản cố định ròng 5,243,628,905,287
2017
Tổng doanh thu 44,983,343,469,327
TSCĐ thuần/Tổng doanh thu 20.85%
TSCĐ ròng/Tổng doanh thu 11.66%
TSCĐ THUẦN/DOANH THU

TSCĐ THUẦN/DOANH THU
110.00%
90.00%
70.00%
50.00%
30.00%
10.00%
2017 2018 2019 2020 2021
TSCĐ thuần/Tổng doanh 20.85% 102.94% 46.49% 48.53% 49.44%
thu
TSCĐ ròng/Tổng doanh thu 11.66% 82.55% 26.23% 26.93% 28.04%
2018 2019 2020
22,707,877,259,254 11,301,061,772,211 12,945,570,337,275
5,443,056,494,039 2,244,612,256,360 3,160,000,058,025
16,249,878,974,087 8,231,582,976,860 8,946,345,707,791
936,724,916,922 84,914,113,852 89,014,958,416
73,040,957,140 678,498,425,870 669,091,345,219
5,175,917,066 61,453,999,269 81,118,267,824
1,915,362,421,263 1,973,814,359,687 2,036,967,631,495
200,549,705,022 179,681,242,218 184,265,905,099
382,118,081,896 381,977,715,513 425,285,680,351
948,987,094,845 1,028,502,051,437 1,121,338,361,482
383,707,539,500 383,653,350,519 306,077,684,563
24,623,239,680,517 13,274,876,131,898 14,982,537,968,770
2018 2019 2020

4,264,858,197,503 5,005,799,926,001 5,726,018,711,510
373,303,149,824 437,760,265,861 547,988,237,414
3,287,277,939,792 3,966,975,616,646 4,567,913,738,408
561,056,553,420 40,140,775,079 47,194,283,281
34,492,059,805 554,001,495,353 545,061,491,345
8,728,494,662 6,921,773,062 17,860,961,062
611,777,386,508 779,753,337,625 941,598,627,263
9,877,087,548 9,061,671,828 11,487,700,456
291,362,551,499 314,715,063,362 350,766,617,763
299,064,247,911 444,364,717,153 540,510,443,547
11,473,499,550 11,611,885,282 38,833,865,497
4,876,635,584,011 5,785,553,263,626 6,667,617,338,773
2018 2019 2020

18,443,019,061,751 6,295,261,846,210 7,219,551,625,765
5,005,296,228,178 1,806,851,990,499 2,612,011,820,611
12,962,601,034,295 4,264,607,360,214 4,378,431,969,383
375,668,363,502 44,773,338,773 41,820,675,135
38,548,897,335 124,496,930,517 124,029,853,874
(3,552,577,596) 54,532,226,207 63,257,306,762
1,303,585,034,755 1,194,061,022,062 1,095,369,004,232
190,672,617,474 170,619,570,390 172,778,204,643
83,053,833,985 (62,387,001,640) (115,224,763,196)
649,922,846,934 584,137,334,284 580,827,917,935
372,234,039,950 372,041,465,237 267,243,819,066
19,746,604,096,506 7,489,322,868,272 8,314,920,629,997
2018 2019 2020

23,919,668,512,985 28,555,160,281,099 30,874,995,756,027
102.94% 46.49% 48.53%
82.55% 26.23% 26.93%
TRENDLINE
30,000,000,000,000
25,000,000,000,000
20,000,000,000,000
15,000,000,000,000
10,000,000,000,000
5,000,000,000,000
-
20,000,000,000,000 30,000,000,000,000 40,000,000,000,000 50,000,000,000,000
2021
16,080,827,716,168
5,056,767,041,233
10,276,836,752,473
87,170,848,059
569,828,124,850
90,224,949,553
2,249,106,647,011
224,241,039,098
505,468,243,345
1,213,164,052,667
306,233,311,901
18,329,934,363,179
2021
6,819,893,467,105
720,439,970,576
5,578,521,800,370
53,808,026,386
445,838,839,141
21,284,830,632
1,116,046,589,164
12,044,918,407
405,544,361,997
644,382,459,695
54,074,849,065
7,935,940,056,269
2021
9,260,934,249,063
4,336,327,070,657
4,698,314,952,103
33,362,821,673
123,989,285,709
68,940,118,921
1,133,060,057,847
212,196,120,691
(138,914,216,350)
568,781,592,972
252,158,462,836
10,393,994,306,910
2021
AVERAGE
37,075,060,797,499
49.44% 53.65%
28.04% 35.08%
50,000,000,000,000
PHÂN TÍCH CHI PHÍ SỬ DỤ
Năm 2017
Vay và nợ thuê tài chính ngắn hạn 4,116,988,708,324
Vay và nợ thuê tài chính dài hạn 565,209,817,637
Tổng khoản vay 4,682,198,525,961
Chi phí lãi vay 368,545,679,548
Chi phí Nợ 7.87%
Chi phí sử dụng nợ của MH 4.70%
PHÂN TÍCH CHI PHÍ SỬ DỤNG NỢ
2018 2019 2020
6,598,868,849,348 7,513,635,654,008 12,062,410,192,740
366,793,322,852 349,769,099,942 677,796,913,413
6,965,662,172,200 7,863,404,753,950 12,740,207,106,153
238,344,431,747 358,987,537,452 385,337,754,896
4.09% 4.84% 3.74%
2021
17,799,441,187,777
2,296,308,493,046
20,095,749,680,823
483,995,846,804
2.95%
PHÂN TÍCH TỶ LỆ C
2017
Cổ tức 1,330,432,287,475.00
Tốc độ tăng trưởng cổ tức hằng năm
Tỷ lệ tăng trưởng cố tức hàng năm kép 14.09%
Lợi nhuận ròng sau thuế 3,528,113,914,381

Tỷ lệ chi trả cổ tức 37.71%
Tỷ lệ chi trả cổ tức trung bình 42.78%
TÍCH TỶ LỆ CHI TRẢ CỔ TỨC
2018 2019 2020
1,707,621,484,375.00 1,483,558,593,800.00 1,899,079,382,925.00
28.35% -13.12% 28.01%
3,209,606,623,854 3,911,712,166,873 4,423,745,217,598

53.20% 37.93% 42.93%
2021
2,254,183,945,975.00
18.70%
5,349,301,099,496
42.14%
PHÂN TÍCH THUẾ
2017 2018
Lợi nhuận trước thuế 4,255,117,777,507 3,857,602,555,206
Thuế 698,493,915,640 623,605,414,161
Thuế suất 16.42% 16.17%
Thuế suất trung bình mỗi năm 16.38%
TÍCH THUẾ
2019 2020 2021
4,664,530,511,706 5,263,456,629,967 6,337,206,440,958
761,989,612,116 942,814,118,631 954,883,280,274
16.34% 17.91% 15.07%
PHÂN TÍCH TỐC ĐỘ TĂNG T
2017 2018
18. Lợi nhuận sau thuế thu nhập doanh nghiệp 3,528,113,914,381 3,209,606,623,854
D. VỐN CHỦ SỞ HỮU 13,238,376,233,773 14,774,970,765,111
ROE 26.65% 21.72%
Lợi nhuận giữ lại tích lũy 5,511,408,650,206 5,293,166,046,073
Lợi nhuận giữ lại 2,197,681,626,906 1,501,985,139,479
Tỷ lệ lợi nhuận giữ lại 62.29% 46.80%
TỐC ĐỘ TĂNG TRƯỞNG DÀI HẠN 13.78%
C ĐỘ TĂNG TRƯỞNG DÀI HẠN
2019 2020 2020 AVERAGE

3,911,712,166,873 4,423,745,217,598 5,349,301,099,496
16,796,539,401,006 18,605,667,400,728 21,417,985,230,037
23.29% 23.78% 24.98% 24.08%
307,526,573,229 442,371,579,941 570,491,625,643
2,428,153,573,073 2,524,665,834,673 3,095,117,153,521
62.07% 57.07% 57.86% 57.22%
MÔ HÌNH CAPM
Beta 0.9832
TSSL phi rủi ro 2.38%
TSSL thị trường 16.19%
R(e) 15.96%
GORDON MODEL
Năm 2021
Giá mỗi cổ phần 51,883
Cố tức 2,254,183,945,975
Cổ phiếu đang lưu hành 783,987,486
D0 2875.28
Tốc độ tăng trưởng 42.78%
D1 4105.4
R(e) 7.91%
R(d) 4.70%
WACC
Nợ 32,279,955,665,838
Nguồn vốn 192,096,283
D/(D+E) 60.1%
Chi phí nợ 4.70%
Chi phí nguồn vốn 15.96%
Thuế 16.38%
Dự phóng WACC 8.73%
Covar(FPT,VN-index) 0.000132
Variance(VN-index) 0.000135
Beta 0.9832
FPT'S STOCK PRICE VN-INDEX
Ngày Lần cuối R(i) Ngày Lần cuối
12/31/2021 93,000 -0.64% 12/31/2021 1,498.28
12/30/2021 93,600 0.00% 12/30/2021 1,485.97
12/29/2021 93,600 -0.96% 12/29/2021 1,485.82
12/28/2021 94,500 0.00% 12/28/2021 1,494.39
12/27/2021 94,500 0.74% 12/27/2021 1,488.88
12/24/2021 93,800 0.64% 12/24/2021 1,477.03
12/23/2021 93,200 -1.91% 12/23/2021 1,456.96
12/22/2021 95,000 -0.21% 12/22/2021 1,477.67
12/21/2021 95,200 -0.63% 12/21/2021 1,478.74
12/20/2021 95,800 -0.62% 12/20/2021 1,477.33
12/17/2021 96,400 0.94% 12/17/2021 1,479.79
12/16/2021 95,500 -0.42% 12/16/2021 1,476.61
12/15/2021 95,900 0.21% 12/15/2021 1,475.50
12/14/2021 95,700 -0.31% 12/14/2021 1,476.02
12/13/2021 96,000 0.21% 12/13/2021 1,476.21
12/10/2021 95,800 -1.24% 12/10/2021 1,463.54
12/9/2021 97,000 1.45% 12/9/2021 1,467.98
12/8/2021 95,600 -0.42% 12/8/2021 1,452.87
12/7/2021 96,000 1.57% 12/7/2021 1,446.77
12/6/2021 94,500 -1.05% 12/6/2021 1,413.58
12/3/2021 95,500 -1.76% 12/3/2021 1,443.32
12/2/2021 97,200 -1.02% 12/2/2021 1,482.05
12/1/2021 98,200 1.13% 12/1/2021 1,485.19
11/30/2021 97,100 -1.02% 11/30/2021 1,478.44
11/29/2021 98,100 -0.81% 11/29/2021 1,484.84
11/26/2021 98,900 -1.11% 11/26/2021 1,493.03
11/25/2021 100,000 2.12% 11/25/2021 1,500.81
11/24/2021 97,900 1.34% 11/24/2021 1,488.87
11/23/2021 96,600 1.67% 11/23/2021 1,463.63
11/22/2021 95,000 -0.32% 11/22/2021 1,447.25
11/19/2021 95,300 -1.25% 11/19/2021 1,452.35
11/18/2021 96,500 -1.85% 11/18/2021 1,469.83
11/17/2021 98,300 0.00% 11/17/2021 1,475.85
11/16/2021 98,300 1.02% 11/16/2021 1,466.45
11/15/2021 97,300 -0.72% 11/15/2021 1,476.57
11/12/2021 98,000 2.06% 11/12/2021 1,473.37
11/11/2021 96,000 -1.04% 11/11/2021 1,462.35
11/10/2021 97,000 0.62% 11/10/2021 1,465.02
11/9/2021 96,400 -1.03% 11/9/2021 1,461.50
11/8/2021 97,400 -0.21% 11/8/2021 1,467.57
11/5/2021 97,600 1.65% 11/5/2021 1,456.51
11/4/2021 96,000 -0.10% 11/4/2021 1,448.34
11/3/2021 96,100 0.00% 11/3/2021 1,444.30
11/2/2021 96,100 0.31% 11/2/2021 1,452.46
11/1/2021 95,800 -1.14% 11/1/2021 1,438.97
10/29/2021 96,900 -1.13% 10/29/2021 1,444.27
10/28/2021 98,000 -0.20% 10/28/2021 1,438.01
10/27/2021 98,200 1.33% 10/27/2021 1,423.02
10/26/2021 96,900 2.09% 10/26/2021 1,391.63
10/25/2021 94,900 -1.36% 10/25/2021 1,385.40
10/22/2021 96,200 -0.52% 10/22/2021 1,389.24
10/21/2021 96,700 -0.93% 10/21/2021 1,384.77
10/20/2021 97,600 -1.02% 10/20/2021 1,393.80
10/19/2021 98,600 -0.40% 10/19/2021 1,395.33
10/18/2021 99,000 0.10% 10/18/2021 1,395.53
10/15/2021 98,900 0.10% 10/15/2021 1,392.70
10/14/2021 98,800 -0.61% 10/14/2021 1,391.85
10/13/2021 99,400 0.40% 10/13/2021 1,391.91
10/12/2021 99,000 -0.20% 10/12/2021 1,394.80
10/11/2021 99,200 0.30% 10/11/2021 1,394.09
10/8/2021 98,900 4.76% 10/8/2021 1,372.73
10/7/2021 94,300 -0.11% 10/7/2021 1,365.99
10/6/2021 94,400 0.00% 10/6/2021 1,362.82
10/5/2021 94,400 -0.21% 10/5/2021 1,354.63
10/4/2021 94,600 1.81% 10/4/2021 1,339.54
10/1/2021 92,900 -0.11% 10/1/2021 1,334.89
9/30/2021 93,000 -0.21% 9/30/2021 1,342.06
9/29/2021 93,200 0.21% 9/29/2021 1,339.21
9/28/2021 93,000 0.97% 9/28/2021 1,339.31
9/27/2021 92,100 -0.65% 9/27/2021 1,324.99
9/24/2021 92,700 -0.43% 9/24/2021 1,351.17
9/23/2021 93,100 -0.11% 9/23/2021 1,352.76
9/22/2021 93,200 -0.32% 9/22/2021 1,350.68
9/21/2021 93,500 -0.96% 9/21/2021 1,339.84
9/20/2021 94,400 -1.37% 9/20/2021 1,350.48
9/17/2021 95,700 1.05% 9/17/2021 1,352.64
9/16/2021 94,700 0.64% 9/16/2021 1,345.87
9/15/2021 94,100 0.32% 9/15/2021 1,345.83
9/14/2021 93,800 0.86% 9/14/2021 1,339.70
9/13/2021 93,000 -0.54% 9/13/2021 1,341.43
9/10/2021 93,500 0.32% 9/10/2021 1,345.31
9/9/2021 93,200 0.11% 9/9/2021 1,343.98
9/8/2021 93,100 -0.43% 9/8/2021 1,333.61
9/7/2021 93,500 -1.49% 9/7/2021 1,341.90
9/6/2021 94,900 2.67% 9/6/2021 1,346.39
9/1/2021 92,400 0.00% 9/1/2021 1,334.65
8/31/2021 92,400 0.22% 8/31/2021 1,331.47
8/30/2021 92,200 0.22% 8/30/2021 1,328.14
8/27/2021 92,000 0.65% 8/27/2021 1,313.20
8/26/2021 91,400 -0.55% 8/26/2021 1,301.12
8/25/2021 91,900 0.00% 8/25/2021 1,309.55
8/24/2021 91,900 0.98% 8/24/2021 1,298.74
8/23/2021 91,000 -1.96% 8/23/2021 1,298.86
8/20/2021 92,800 -1.82% 8/20/2021 1,329.43
8/19/2021 94,500 0.53% 8/19/2021 1,374.85
8/18/2021 94,000 0.21% 8/18/2021 1,360.94
8/17/2021 93,800 -0.85% 8/17/2021 1,363.09
8/16/2021 94,600 -0.42% 8/16/2021 1,370.96
8/13/2021 95,000 1.27% 8/13/2021 1,357.05
8/12/2021 93,800 -2.42% 8/12/2021 1,353.05
8/11/2021 96,100 -1.75% 8/11/2021 1,357.79
8/10/2021 97,800 0.31% 8/10/2021 1,362.43
8/9/2021 97,500 0.93% 8/9/2021 1,359.86
8/6/2021 96,600 0.00% 8/6/2021 1,341.45
8/5/2021 96,600 1.04% 8/5/2021 1,345.55
8/4/2021 95,600 -0.21% 8/4/2021 1,334.74
8/3/2021 95,800 0.21% 8/3/2021 1,332.44
8/2/2021 95,600 1.69% 8/2/2021 1,314.22
7/30/2021 94,000 0.64% 7/30/2021 1,310.05
7/29/2021 93,400 1.51% 7/29/2021 1,293.60
7/28/2021 92,000 -1.30% 7/28/2021 1,277.07
7/27/2021 93,200 -0.54% 7/27/2021 1,276.93
7/26/2021 93,700 3.47% 7/26/2021 1,272.71
7/23/2021 90,500 1.22% 7/23/2021 1,268.83
7/22/2021 89,400 3.18% 7/22/2021 1,293.67
7/21/2021 86,600 -0.23% 7/21/2021 1,270.79
7/20/2021 86,800 2.45% 7/20/2021 1,273.29
7/19/2021 84,700 -2.45% 7/19/2021 1,243.51
7/16/2021 86,800 1.63% 7/16/2021 1,299.31
7/15/2021 85,400 0.23% 7/15/2021 1,293.92
7/14/2021 85,200 -2.09% 7/14/2021 1,279.91
7/13/2021 87,000 1.04% 7/13/2021 1,297.54
7/12/2021 86,100 -4.10% 7/12/2021 1,296.30
7/9/2021 89,700 -0.11% 7/9/2021 1,347.14
7/8/2021 89,800 -0.78% 7/8/2021 1,374.68
7/7/2021 90,500 3.94% 7/7/2021 1,388.55
7/6/2021 87,000 -6.35% 7/6/2021 1,354.79
7/5/2021 92,700 0.87% 7/5/2021 1,411.13
7/2/2021 91,900 3.32% 7/2/2021 1,420.27
7/1/2021 88,900 1.02% 7/1/2021 1,417.08
6/30/2021 88,000 -0.68% 6/30/2021 1,408.55
6/29/2021 88,600 3.33% 6/29/2021 1,410.04
6/28/2021 85,700 0.59% 6/28/2021 1,405.81
6/25/2021 85,200 0.59% 6/25/2021 1,390.12
6/24/2021 84,700 -0.24% 6/24/2021 1,379.72
6/23/2021 84,900 -0.59% 6/23/2021 1,376.87
6/22/2021 85,400 -0.23% 6/22/2021 1,379.97
6/21/2021 85,600 2.13% 6/21/2021 1,372.63
6/18/2021 83,800 1.44% 6/18/2021 1,377.77
6/17/2021 82,600 -0.60% 6/17/2021 1,359.92
6/16/2021 83,100 -0.12% 6/16/2021 1,356.52
6/15/2021 83,200 -0.72% 6/15/2021 1,367.36
6/14/2021 83,800 0.36% 6/14/2021 1,361.72
6/11/2021 83,500 1.93% 6/11/2021 1,351.74
6/10/2021 81,900 0.24% 6/10/2021 1,323.58
6/9/2021 81,700 1.11% 6/9/2021 1,332.90
6/8/2021 80,800 -2.32% 6/8/2021 1,319.88
6/7/2021 82,700 -2.39% 6/7/2021 1,358.78
6/4/2021 84,700 -0.59% 6/4/2021 1,374.05
6/3/2021 85,200 -0.35% 6/3/2021 1,364.28
6/2/2021 85,500 -1.85% 6/2/2021 1,340.78
6/1/2021 87,100 3.18% 6/1/2021 1,337.78
5/31/2021 84,374 3.22% 5/31/2021 1,328.05
5/28/2021 81,703 1.06% 5/28/2021 1,320.46
5/27/2021 80,841 -1.59% 5/27/2021 1,303.57
5/26/2021 82,134 1.59% 5/26/2021 1,316.70
5/25/2021 80,841 0.32% 5/25/2021 1,308.58
5/24/2021 80,582 -0.32% 5/24/2021 1,297.98
5/21/2021 80,841 -1.80% 5/21/2021 1,283.93
5/20/2021 82,306 5.05% 5/20/2021 1,278.22
5/19/2021 78,255 4.28% 5/19/2021 1,262.49
5/18/2021 74,980 1.51% 5/18/2021 1,252.68
5/17/2021 73,860 1.06% 5/17/2021 1,258.70
5/14/2021 73,084 0.95% 5/14/2021 1,266.36
5/13/2021 72,395 -1.65% 5/13/2021 1,261.99
5/12/2021 73,601 0.23% 5/12/2021 1,269.09
5/11/2021 73,429 -0.70% 5/11/2021 1,256.04
5/10/2021 73,946 3.32% 5/10/2021 1,259.58
5/7/2021 71,533 0.36% 5/7/2021 1,241.81
5/6/2021 71,274 -0.24% 5/6/2021 1,250.57
5/5/2021 71,447 0.00% 5/5/2021 1,256.43
5/4/2021 71,447 2.44% 5/4/2021 1,242.20
4/29/2021 69,723 0.12% 4/29/2021 1,239.39
4/28/2021 69,637 0.12% 4/28/2021 1,229.55
4/27/2021 69,551 -0.37% 4/27/2021 1,219.75
4/26/2021 69,809 -2.44% 4/26/2021 1,215.77
4/23/2021 71,533 3.68% 4/23/2021 1,248.53
4/22/2021 68,947 -3.56% 4/22/2021 1,227.82
4/20/2021 71,447 1.70% 4/20/2021 1,268.28
4/19/2021 70,240 2.23% 4/19/2021 1,260.58
4/16/2021 68,689 -0.38% 4/16/2021 1,238.71
4/15/2021 68,947 -1.24% 4/15/2021 1,247.25
4/14/2021 69,809 0.37% 4/14/2021 1,255.87
4/13/2021 69,551 -1.72% 4/13/2021 1,248.33
4/12/2021 70,757 0.00% 4/12/2021 1,252.45
4/9/2021 70,757 3.09% 4/9/2021 1,231.66
4/8/2021 68,603 0.00% 4/8/2021 1,234.89
4/7/2021 68,603 0.25% 4/7/2021 1,242.38
4/6/2021 68,430 -0.25% 4/6/2021 1,239.96
4/5/2021 68,603 -0.25% 4/5/2021 1,236.05
4/2/2021 68,775 0.13% 4/2/2021 1,224.45
4/1/2021 68,689 2.54% 4/1/2021 1,216.10
3/31/2021 66,965 0.78% 3/31/2021 1,191.44
3/30/2021 66,448 -0.65% 3/30/2021 1,186.36
3/29/2021 66,879 1.95% 3/29/2021 1,175.68
3/26/2021 65,586 -0.66% 3/26/2021 1,162.21
3/25/2021 66,017 -0.52% 3/25/2021 1,163.10
3/24/2021 66,362 -2.31% 3/24/2021 1,161.81
3/23/2021 67,913 0.13% 3/23/2021 1,183.45
3/22/2021 67,827 -1.39% 3/22/2021 1,194.43
3/19/2021 68,775 -1.49% 3/19/2021 1,194.05
3/18/2021 69,809 0.25% 3/18/2021 1,200.94
3/17/2021 69,637 -0.25% 3/17/2021 1,186.09
3/16/2021 69,809 5.72% 3/16/2021 1,179.90
3/15/2021 65,931 0.00% 3/15/2021 1,184.56
3/12/2021 65,931 -0.26% 3/12/2021 1,181.56
3/11/2021 66,103 0.52% 3/11/2021 1,181.73
3/10/2021 65,759 1.72% 3/10/2021 1,170.08
3/9/2021 64,638 -1.06% 3/9/2021 1,161.97
3/8/2021 65,328 -0.13% 3/8/2021 1,168.27
3/5/2021 65,414 0.00% 3/5/2021 1,168.69
3/4/2021 65,414 -2.34% 3/4/2021 1,168.52
3/3/2021 66,965 -0.26% 3/3/2021 1,186.95
3/2/2021 67,138 0.00% 3/2/2021 1,186.61
3/1/2021 67,138 2.21% 3/1/2021 1,186.17
2/26/2021 65,672 0.00% 2/26/2021 1,168.47
2/25/2021 65,672 1.06% 2/25/2021 1,165.43
2/24/2021 64,983 -0.13% 2/24/2021 1,162.01
2/23/2021 65,069 -1.71% 2/23/2021 1,177.64
2/22/2021 66,189 0.26% 2/22/2021 1,175.04
2/19/2021 66,017 -2.07% 2/19/2021 1,173.50
2/18/2021 67,396 0.38% 2/18/2021 1,174.38
2/17/2021 67,138 4.33% 2/17/2021 1,155.78
2/9/2021 64,293 4.52% 2/9/2021 1,114.93
2/8/2021 61,449 -2.22% 2/8/2021 1,083.18
2/5/2021 62,828 0.55% 2/5/2021 1,126.91
2/4/2021 62,484 3.51% 2/4/2021 1,112.19
2/3/2021 60,329 5.88% 2/3/2021 1,111.29
2/2/2021 56,882 3.86% 2/2/2021 1,075.53
2/1/2021 54,727 1.27% 2/1/2021 1,035.51
1/29/2021 54,038 6.76% 1/29/2021 1,056.61
1/28/2021 50,504 -7.24% 1/28/2021 1,023.94
1/27/2021 54,296 -4.65% 1/27/2021 1,097.17
1/26/2021 56,882 -1.50% 1/26/2021 1,136.12
1/25/2021 57,743 0.15% 1/25/2021 1,166.05
1/22/2021 57,657 1.96% 1/22/2021 1,166.78
1/21/2021 56,537 3.57% 1/21/2021 1,164.21
1/20/2021 54,555 2.08% 1/20/2021 1,134.68
1/19/2021 53,434 -6.71% 1/19/2021 1,131.00
1/18/2021 57,140 -0.45% 1/18/2021 1,191.94
1/15/2021 57,399 0.30% 1/15/2021 1,194.20
1/14/2021 57,226 -0.15% 1/14/2021 1,187.40
1/13/2021 57,313 1.06% 1/13/2021 1,186.05
1/12/2021 56,709 1.69% 1/12/2021 1,192.28
1/11/2021 55,761 2.19% 1/11/2021 1,184.89
1/8/2021 54,555 1.27% 1/8/2021 1,167.69
1/7/2021 53,865 0.16% 1/7/2021 1,156.49
1/6/2021 53,779 -0.48% 1/6/2021 1,143.21
1/5/2021 54,038 4.07% 1/5/2021 1,132.55
1/4/2021 51,883 1.84% 1/4/2021 1,120.47
31/12/2020 50,935 1.71% 12/31/2020 1,103.87
30/12/2020 50,073 -0.86% 12/30/2020 1,097.54
29/12/2020 50,504 1.20% 12/29/2020 1,099.49
28/12/2020 49,901 0.52% 12/28/2020 1,091.33
25/12/2020 49,642 1.05% 12/25/2020 1,084.42
24/12/2020 49,125 -0.87% 12/24/2020 1,067.52
23/12/2020 49,556 -1.04% 12/23/2020 1,078.90
22/12/2020 50,073 1.04% 12/22/2020 1,083.45
21/12/2020 49,556 1.05% 12/21/2020 1,081.08
18/12/2020 49,039 0.71% 12/18/2020 1,067.46
17/12/2020 48,694 -1.06% 12/17/2020 1,051.77
16/12/2020 49,211 0.70% 12/16/2020 1,066.99
15/12/2020 48,866 -0.88% 12/15/2020 1,055.27
14/12/2020 49,297 0.35% 12/14/2020 1,064.09
11/12/2020 49,125 0.88% 12/11/2020 1,045.96
10/12/2020 48,694 -1.75% 12/10/2020 1,030.91
9/12/2020 49,556 2.29% 12/9/2020 1,039.13
8/12/2020 48,436 0.89% 12/8/2020 1,029.26
7/12/2020 48,005 0.00% 12/7/2020 1,029.98
4/12/2020 48,005 0.18% 12/4/2020 1,021.49
3/12/2020 47,918 0.00% 12/3/2020 1,019.80
2/12/2020 47,918 0.72% 12/2/2020 1,014.32
1/12/2020 47,574 -0.36% 12/1/2020 1,008.87
30/11/2020 47,746 -1.43% 11/30/2020 1,003.08
27/11/2020 48,436 0.89% 11/27/2020 1,010.22
26/11/2020 48,005 0.90% 11/26/2020 1,005.97
25/11/2020 47,574 -0.72% 11/25/2020 999.94
24/11/2020 47,918 -0.54% 11/24/2020 995.76
23/11/2020 48,177 1.26% 11/23/2020 994.19
20/11/2020 47,574 0.18% 11/20/2020 990
19/11/2020 47,488 2.02% 11/19/2020 983.26
18/11/2020 46,539 0.00% 11/18/2020 973.53
17/11/2020 46,539 1.30% 11/17/2020 968.9
16/11/2020 45,936 -0.93% 11/16/2020 950.79
13/11/2020 46,367 0.56% 11/13/2020 966.29
12/11/2020 46,109 0.94% 11/12/2020 959.28
11/11/2020 45,678 0.00% 11/11/2020 952.22
10/11/2020 45,678 -0.75% 11/10/2020 951.9
9/11/2020 46,022 1.89% 11/9/2020 951.99
6/11/2020 45,161 0.77% 11/6/2020 938.29
5/11/2020 44,816 -1.90% 11/5/2020 937.75
4/11/2020 45,678 0.38% 11/4/2020 939.76
3/11/2020 45,505 2.11% 11/3/2020 935.41
2/11/2020 44,557 0.39% 11/2/2020 933.68
30/10/2020 44,385 1.17% 10/30/2020 925.47
29/10/2020 43,868 0.39% 10/29/2020 919.08
28/10/2020 43,695 -2.72% 10/28/2020 921.05
27/10/2020 44,902 -1.33% 10/27/2020 946.47
26/10/2020 45,505 -2.06% 10/26/2020 950.8
23/10/2020 46,453 -0.19% 10/23/2020 961.26
22/10/2020 46,539 2.25% 10/22/2020 949.9
21/10/2020 45,505 -0.75% 10/21/2020 939.03
20/10/2020 45,850 -0.19% 10/20/2020 944.42
19/10/2020 45,936 0.19% 10/19/2020 943.69
16/10/2020 45,850 3.83% 10/16/2020 943.3
15/10/2020 44,126 0.39% 10/15/2020 942.76
14/10/2020 43,954 0.59% 10/14/2020 940.18
13/10/2020 43,695 -0.39% 10/13/2020 929.86
12/10/2020 43,868 0.20% 10/12/2020 925.83
9/10/2020 43,782 -0.59% 10/9/2020 924
8/10/2020 44,040 1.38% 10/8/2020 918.84
7/10/2020 43,437 -0.20% 10/7/2020 919.72
6/10/2020 43,523 0.00% 10/6/2020 915.67
5/10/2020 43,523 0.40% 10/5/2020 914.68
2/10/2020 43,351 -0.99% 10/2/2020 909.91
1/10/2020 43,782 1.59% 10/1/2020 914.09
30/09/2020 43,092 -0.40% 9/30/2020 905.21
29/09/2020 43,264 -1.78% 9/29/2020 903.98
28/09/2020 44,040 0.59% 9/28/2020 912.5
25/09/2020 43,782 0.59% 9/25/2020 908.27
24/09/2020 43,523 -1.18% 9/24/2020 908.58
23/09/2020 44,040 -0.39% 9/23/2020 912.5
22/09/2020 44,213 0.20% 9/22/2020 906.19
21/09/2020 44,126 0.00% 9/21/2020 907.94
18/09/2020 44,126 2.37% 9/18/2020 900.95
17/09/2020 43,092 -0.99% 9/17/2020 894.04
16/09/2020 43,523 0.99% 9/16/2020 897.47
15/09/2020 43,092 1.41% 9/15/2020 896.26
14/09/2020 42,489 0.30% 9/14/2020 894.57
11/9/2020 42,360 -0.10% 9/11/2020 888.97
10/9/2020 42,403 0.00% 9/10/2020 888.82
9/9/2020 42,403 -0.61% 9/9/2020 889.32
8/9/2020 42,661 2.04% 9/8/2020 890.14
7/9/2020 41,799 -3.05% 9/7/2020 888.25
4/9/2020 43,092 -0.80% 9/4/2020 901.54
3/9/2020 43,437 1.00% 9/3/2020 903.97
1/9/2020 43,006 0.80% 9/1/2020 891.73
31/08/2020 42,661 -0.80% 8/31/2020 881.65
28/08/2020 43,006 0.10% 8/28/2020 878.98
27/08/2020 42,963 2.95% 8/27/2020 874.71
26/08/2020 41,713 -0.93% 8/26/2020 873.47
25/08/2020 42,101 0.82% 8/25/2020 874.12
24/08/2020 41,756 2.19% 8/24/2020 868.68
21/08/2020 40,851 0.74% 8/21/2020 854.78
20/08/2020 40,550 0.43% 8/20/2020 848.21
19/08/2020 40,377 0.00% 8/19/2020 851.21
18/08/2020 40,377 -0.32% 8/18/2020 846.43
17/08/2020 40,507 0.43% 8/17/2020 850.15
14/08/2020 40,334 -0.31% 8/14/2020 850.74
13/08/2020 40,461 0.94% 8/13/2020 855.05
12/8/2020 40,081 1.06% 8/12/2020 846.92
11/8/2020 39,659 -0.42% 8/11/2020 843.08
10/8/2020 39,828 0.21% 8/10/2020 843.2
7/8/2020 39,744 0.64% 8/7/2020 841.46
6/8/2020 39,490 -0.43% 8/6/2020 840.04
5/8/2020 39,659 0.96% 8/5/2020 837.8
4/8/2020 39,279 1.41% 8/4/2020 827.57
3/8/2020 38,731 1.65% 8/3/2020 814.65
30/07/2020 38,098 1.34% 7/30/2020 801.13
29/07/2020 37,592 -2.55% 7/29/2020 790.84
28/07/2020 38,562 4.48% 7/28/2020 813.36
27/07/2020 36,875 -4.91% 7/27/2020 785.17
24/07/2020 38,731 -3.95% 7/24/2020 829.16
23/07/2020 40,292 0.74% 7/23/2020 856.75
22/07/2020 39,997 -0.84% 7/22/2020 855.08
21/07/2020 40,334 0.84% 7/21/2020 861.69
20/07/2020 39,997 -1.47% 7/20/2020 861.4
17/07/2020 40,587 -1.03% 7/17/2020 872.02
16/07/2020 41,009 0.00% 7/16/2020 876.83
15/07/2020 41,009 0.10% 7/15/2020 869.91
14/07/2020 40,967 -0.21% 7/14/2020 868.11
13/07/2020 41,051 1.76% 7/13/2020 868.72
10/7/2020 40,334 -1.14% 7/10/2020 871.21
9/7/2020 40,798 1.35% 7/9/2020 876.46
8/7/2020 40,250 0.53% 7/8/2020 864.5
7/7/2020 40,039 1.38% 7/7/2020 863.42
6/7/2020 39,490 1.18% 7/6/2020 861.16
3/7/2020 39,026 0.22% 7/3/2020 847.61
2/7/2020 38,942 -0.11% 7/2/2020 842.38
1/7/2020 38,984 1.20% 7/1/2020 843.49
30/06/2020 38,520 -0.87% 6/30/2020 825.11
29/06/2020 38,858 -1.72% 6/29/2020 829.36
26/06/2020 39,533 0.11% 6/26/2020 851.98
25/06/2020 39,490 -0.85% 6/25/2020 854.59
24/06/2020 39,828 -0.74% 6/24/2020 859.71
23/06/2020 40,123 1.16% 6/23/2020 868.2
22/06/2020 39,659 0.00% 6/22/2020 871.28
19/06/2020 39,659 0.85% 6/19/2020 868.56
18/06/2020 39,322 0.54% 6/18/2020 855.27
17/06/2020 39,111 -0.54% 6/17/2020 854.44
16/06/2020 39,322 1.30% 6/16/2020 856.13
15/06/2020 38,815 -2.15% 6/15/2020 832.47
12/6/2020 39,659 2.15% 6/12/2020 863.52
11/6/2020 38,815 -5.91% 6/11/2020 867.37
10/6/2020 41,178 -0.31% 6/10/2020 900
9/6/2020 41,305 -0.81% 6/9/2020 899.43
8/6/2020 41,642 1.33% 6/8/2020 899.92
5/6/2020 41,094 0.62% 6/5/2020 886.22
4/6/2020 40,840 -0.52% 6/4/2020 883.9
3/6/2020 41,051 1.35% 6/3/2020 881.17
2/6/2020 40,503 -0.62% 6/2/2020 874.8
1/6/2020 40,756 0.73% 6/1/2020 878.67
29/05/2020 40,461 -0.10% 5/29/2020 864.47
28/05/2020 40,503 0.00% 5/28/2020 861.39
27/05/2020 40,503 -1.65% 5/27/2020 857.48
26/05/2020 41,178 0.72% 5/26/2020 869.13
25/05/2020 40,883 0.00% 5/25/2020 859.04
22/05/2020 40,883 -1.74% 5/22/2020 852.74
21/05/2020 41,600 0.81% 5/21/2020 862.73
20/05/2020 41,262 -0.71% 5/20/2020 852.91
19/05/2020 41,558 1.84% 5/19/2020 845.92
18/05/2020 40,798 0.73% 5/18/2020 837.01
15/05/2020 40,503 -1.45% 5/15/2020 827.03
14/05/2020 41,094 -1.33% 5/14/2020 832.4
13/05/2020 41,642 5.84% 5/13/2020 834.21
12/5/2020 39,278 0.74% 5/12/2020 835.32
11/5/2020 38,989 0.56% 5/11/2020 828.33
8/5/2020 38,772 0.37% 5/8/2020 813.73
7/5/2020 38,628 1.13% 5/7/2020 796.54
6/5/2020 38,195 3.85% 5/6/2020 782.59
5/5/2020 36,751 0.79% 5/5/2020 764.16
4/5/2020 36,462 -0.59% 5/4/2020 762.47
29/04/2020 36,679 0.20% 4/29/2020 769.11
28/04/2020 36,606 0.00% 4/28/2020 767.21
27/04/2020 36,606 -0.59% 4/27/2020 770.77
24/04/2020 36,823 0.00% 4/24/2020 776.66
23/04/2020 36,823 -0.20% 4/23/2020 773.91
22/04/2020 36,895 3.59% 4/22/2020 768.92
21/04/2020 35,596 -3.98% 4/21/2020 766.84
20/04/2020 37,040 0.20% 4/20/2020 794.97
17/04/2020 36,967 1.77% 4/17/2020 789.6
16/04/2020 36,318 0.40% 4/16/2020 780.7
15/04/2020 36,173 1.20% 4/15/2020 777.22
14/04/2020 35,740 6.25% 4/14/2020 767.41
13/04/2020 33,574 0.22% 4/13/2020 765.79
10/4/2020 33,502 -0.97% 4/10/2020 757.94
9/4/2020 33,827 0.00% 4/9/2020 760.33
8/4/2020 33,827 -0.96% 4/8/2020 748.02
7/4/2020 34,152 -0.42% 4/7/2020 746.69
6/4/2020 34,296 6.30% 4/6/2020 736.75
3/4/2020 32,202 5.29% 4/3/2020 701.8
1/4/2020 30,541 2.88% 4/1/2020 680.23
31/03/2020 29,675 1.72% 3/31/2020 662.53
30/03/2020 29,170 -6.47% 3/30/2020 662.26
27/03/2020 31,119 -2.52% 3/27/2020 696.06
26/03/2020 31,913 -3.99% 3/26/2020 694.21
25/03/2020 33,213 3.32% 3/25/2020 690.25
24/03/2020 32,130 0.22% 3/24/2020 659.21
23/03/2020 32,058 -7.17% 3/23/2020 666.59
20/03/2020 34,440 0.00% 3/20/2020 709.73
19/03/2020 34,440 -1.46% 3/19/2020 725.94
18/03/2020 34,946 -0.21% 3/18/2020 747.66
17/03/2020 35,018 1.87% 3/17/2020 745.78
16/03/2020 34,368 -1.15% 3/16/2020 747.86
13/03/2020 34,765 0.10% 3/13/2020 761.78
12/3/2020 34,729 -5.46% 3/12/2020 769.25
11/3/2020 36,679 -1.76% 3/11/2020 811.35
10/3/2020 37,328 2.75% 3/10/2020 837.5
9/3/2020 36,318 -7.10% 3/9/2020 835.49
6/3/2020 38,989 -1.10% 3/6/2020 891.44
5/3/2020 39,422 -1.63% 3/5/2020 893.31
4/3/2020 40,072 -0.72% 3/4/2020 889.37
3/3/2020 40,361 0.36% 3/3/2020 890.61
2/3/2020 40,217 1.08% 3/2/2020 884.43
28/02/2020 39,783 -1.62% 2/28/2020 882.19
27/02/2020 40,433 1.80% 2/27/2020 898.44
26/02/2020 39,711 1.83% 2/26/2020 895.97
25/02/2020 38,989 2.82% 2/25/2020 909.67
24/02/2020 37,906 -4.11% 2/24/2020 903.34
21/02/2020 39,495 -1.99% 2/21/2020 933.09
20/02/2020 40,289 0.18% 2/20/2020 938.13
19/02/2020 40,217 -0.54% 2/19/2020 928.76
18/02/2020 40,433 3.27% 2/18/2020 927.93
17/02/2020 39,134 -0.55% 2/17/2020 934.77
14/02/2020 39,350 0.37% 2/14/2020 937.45
13/02/2020 39,206 0.37% 2/13/2020 938.24
12/2/2020 39,061 0.93% 2/12/2020 937.68
11/2/2020 38,700 1.88% 2/11/2020 934.67
10/2/2020 37,978 -1.32% 2/10/2020 930.73
7/2/2020 38,484 -0.56% 2/7/2020 940.75
6/2/2020 38,700 3.03% 2/6/2020 938.54
5/2/2020 37,545 0.39% 2/5/2020 925.91
4/2/2020 37,401 0.58% 2/4/2020 929.09
3/2/2020 37,184 -0.97% 2/3/2020 928.14
31/01/2020 37,545 -5.06% 1/31/2020 936.62
30/01/2020 39,495 -3.24% 1/30/2020 959.58
22/01/2020 40,794 1.79% 1/22/2020 991.46
21/01/2020 40,072 -3.37% 1/21/2020 986.37
20/01/2020 41,444 -0.35% 1/20/2020 978.63
17/01/2020 41,588 -0.69% 1/17/2020 978.96
16/01/2020 41,877 1.74% 1/16/2020 974.31
15/01/2020 41,155 0.00% 1/15/2020 967.56
14/01/2020 41,155 -0.18% 1/14/2020 967
13/01/2020 41,227 -0.70% 1/13/2020 965.84
10/1/2020 41,516 -0.17% 1/10/2020 968.54
9/1/2020 41,588 1.40% 1/9/2020 960.15
8/1/2020 41,011 -2.26% 1/8/2020 948.98
7/1/2020 41,949 1.91% 1/7/2020 958.88
6/1/2020 41,155 -1.05% 1/6/2020 955.79
3/1/2020 41,588 -1.72% 1/3/2020 965.14
2/1/2020 42,310 0.51% 1/2/2020 966.67
31/12/2019 42,094 -0.51% 12/31/2019 960.99
30/12/2019 42,310 1.72% 12/30/2019 965.03
27/12/2019 41,588 0.35% 12/27/2019 963.51
26/12/2019 41,444 -0.17% 12/26/2019 958.59
25/12/2019 41,516 1.93% 12/25/2019 960.92
24/12/2019 40,722 0.53% 12/24/2019 958.88
23/12/2019 40,505 -0.71% 12/23/2019 959.43
20/12/2019 40,794 1.25% 12/20/2019 956.41
19/12/2019 40,289 0.54% 12/19/2019 952.26
18/12/2019 40,072 0.18% 12/18/2019 951.13
17/12/2019 40,000 -1.97% 12/17/2019 954.03
16/12/2019 40,794 -1.06% 12/16/2019 961.47
13/12/2019 41,227 0.18% 12/13/2019 966.18
12/12/2019 41,155 0.88% 12/12/2019 968.17
11/12/2019 40,794 1.79% 12/11/2019 961.78
10/12/2019 40,072 0.36% 12/10/2019 960.3
9/12/2019 39,928 0.54% 12/9/2019 966.06
6/12/2019 39,711 0.18% 12/6/2019 963.56
5/12/2019 39,639 -0.91% 12/5/2019 963.27
4/12/2019 40,000 1.64% 12/4/2019 965.9
3/12/2019 39,350 -0.18% 12/3/2019 953.43
2/12/2019 39,422 -3.24% 12/2/2019 959.31
29/11/2019 40,722 0.71% 11/29/2019 970.75
28/11/2019 40,433 -1.77% 11/28/2019 970.39
27/11/2019 41,155 -0.18% 11/27/2019 978.17
26/11/2019 41,227 0.88% 11/26/2019 976.79
25/11/2019 40,866 1.07% 11/25/2019 976.35
22/11/2019 40,433 0.00% 11/22/2019 977.78
21/11/2019 40,433 -1.42% 11/21/2019 987.89
20/11/2019 41,011 -2.61% 11/20/2019 1,000.56
19/11/2019 42,094 1.38% 11/19/2019 1,008.35
18/11/2019 41,516 -1.89% 11/18/2019 1,002.91
15/11/2019 42,310 0.51% 11/15/2019 1,010.03
14/11/2019 42,094 -3.70% 11/14/2019 1,012.30
13/11/2019 43,682 -0.82% 11/13/2019 1,012.77
12/11/2019 44,043 1.65% 11/12/2019 1,018.33
11/11/2019 43,321 0.67% 11/11/2019 1,016.75
8/11/2019 43,032 0.17% 11/8/2019 1,022.49
7/11/2019 42,960 0.00% 11/7/2019 1,024.03
6/11/2019 42,960 -0.50% 11/6/2019 1,024.91
5/11/2019 43,177 -0.17% 11/5/2019 1,024.34
4/11/2019 43,249 2.37% 11/4/2019 1,022.43
1/11/2019 42,238 1.03% 11/1/2019 1,015.59
31/10/2019 41,805 0.17% 10/31/2019 998.82
30/10/2019 41,733 -0.17% 10/30/2019 1,000.89
29/10/2019 41,805 -0.34% 10/29/2019 995.87
28/10/2019 41,949 0.17% 10/28/2019 996.48
25/10/2019 41,877 -0.34% 10/25/2019 996.57
24/10/2019 42,022 3.14% 10/24/2019 993.6
23/10/2019 40,722 0.18% 10/23/2019 987.79
22/10/2019 40,650 -0.35% 10/22/2019 987.19
21/10/2019 40,794 -1.06% 10/21/2019 983.56
18/10/2019 41,227 0.70% 10/18/2019 989.2
17/10/2019 40,939 -1.40% 10/17/2019 989.82
16/10/2019 41,516 0.17% 10/16/2019 994.46
15/10/2019 41,444 -0.52% 10/15/2019 993.05
14/10/2019 41,661 2.10% 10/14/2019 993.57
11/10/2019 40,794 0.18% 10/11/2019 991.84
10/10/2019 40,722 0.00% 10/10/2019 987.38
9/10/2019 40,722 0.53% 10/9/2019 987.83
8/10/2019 40,505 1.08% 10/8/2019 988.22
7/10/2019 40,072 -2.32% 10/7/2019 983.09
4/10/2019 41,011 -0.70% 10/4/2019 987.59
3/10/2019 41,300 0.00% 10/3/2019 989.67
2/10/2019 41,300 -2.25% 10/2/2019 991.19
1/10/2019 42,238 1.38% 10/1/2019 999.59
30/09/2019 41,661 -1.38% 9/30/2019 996.56
27/09/2019 42,238 1.38% 9/27/2019 997.84
26/09/2019 41,661 0.52% 9/26/2019 990.75
25/09/2019 41,444 2.11% 9/25/2019 987.3
24/09/2019 40,578 -0.53% 9/24/2019 988.13
23/09/2019 40,794 -2.96% 9/23/2019 985.75
20/09/2019 42,022 0.69% 9/20/2019 990.36
19/09/2019 41,733 2.45% 9/19/2019 997.1
18/09/2019 40,722 -2.11% 9/18/2019 995.15
17/09/2019 41,588 -0.17% 9/17/2019 996.74
16/09/2019 41,661 1.57% 9/16/2019 989.86
13/09/2019 41,011 0.53% 9/13/2019 987.22
12/9/2019 40,794 4.34% 9/12/2019 976.07
11/9/2019 39,061 0.19% 9/11/2019 969.31
10/9/2019 38,989 0.37% 9/10/2019 970.26
9/9/2019 38,845 1.69% 9/9/2019 974.12
6/9/2019 38,195 0.57% 9/6/2019 974.08
5/9/2019 37,978 -1.13% 9/5/2019 976.79
4/9/2019 38,411 -0.94% 9/4/2019 977.63
3/9/2019 38,772 1.12% 9/3/2019 979.36
30/08/2019 38,339 0.76% 8/30/2019 984.06
29/08/2019 38,050 1.15% 8/29/2019 978.59
28/08/2019 37,617 -1.33% 8/28/2019 977.26
27/08/2019 38,123 -1.69% 8/27/2019 976.79
26/08/2019 38,772 -1.30% 8/26/2019 982.88
23/08/2019 39,278 2.61% 8/23/2019 992.45
22/08/2019 38,267 -1.13% 8/22/2019 997.26
21/08/2019 38,700 -0.74% 8/21/2019 994.38
20/08/2019 38,989 3.01% 8/20/2019 984.67
19/08/2019 37,834 0.77% 8/19/2019 981.03
16/08/2019 37,545 -1.90% 8/16/2019 980
15/08/2019 38,267 1.52% 8/15/2019 979.38
14/08/2019 37,689 1.32% 8/14/2019 968.91
13/08/2019 37,194 0.38% 8/13/2019 966.83
12/8/2019 37,052 2.32% 8/12/2019 975.31
9/8/2019 36,202 1.58% 8/9/2019 974.34
8/8/2019 35,635 1.10% 8/8/2019 975.24
7/8/2019 35,245 1.62% 8/7/2019 965.93
6/8/2019 34,679 -0.10% 8/6/2019 964.61
5/8/2019 34,714 0.41% 8/5/2019 973.15
2/8/2019 34,572 0.93% 8/2/2019 991.1
1/8/2019 34,253 -0.10% 8/1/2019 997.39
31/07/2019 34,289 1.25% 7/31/2019 991.66
30/07/2019 33,864 -1.66% 7/30/2019 986.02
29/07/2019 34,431 -0.41% 7/29/2019 997.94
26/07/2019 34,572 0.31% 7/26/2019 993.35
25/07/2019 34,466 0.10% 7/25/2019 994.95
24/07/2019 34,431 -0.41% 7/24/2019 988.41
23/07/2019 34,572 0.93% 7/23/2019 989.46
22/07/2019 34,253 0.31% 7/22/2019 982.04
19/07/2019 34,147 2.95% 7/19/2019 982.34
18/07/2019 33,155 -0.53% 7/18/2019 976.05
17/07/2019 33,333 -0.53% 7/17/2019 982.57
16/07/2019 33,510 0.00% 7/16/2019 982.11
15/07/2019 33,510 0.64% 7/15/2019 972.53
12/7/2019 33,297 0.00% 7/12/2019 975.4
11/7/2019 33,297 -0.11% 7/11/2019 978.63
10/7/2019 33,333 0.64% 7/10/2019 973.65
9/7/2019 33,120 0.97% 7/9/2019 969.05
8/7/2019 32,801 -0.65% 7/8/2019 966.35
5/7/2019 33,014 -0.75% 7/5/2019 975.34
4/7/2019 33,262 0.32% 7/4/2019 973.04
3/7/2019 33,155 -0.21% 7/3/2019 960.39
2/7/2019 33,226 -0.43% 7/2/2019 961.98
1/7/2019 33,368 3.46% 7/1/2019 965.61
28/06/2019 32,234 0.22% 6/28/2019 949.94
27/06/2019 32,164 -1.64% 6/27/2019 943.11
26/06/2019 32,695 -0.76% 6/26/2019 959.13
25/06/2019 32,943 2.95% 6/25/2019 960.13
24/06/2019 31,986 -0.55% 6/24/2019 962.85
21/06/2019 32,164 0.00% 6/21/2019 959.2
20/06/2019 32,164 1.67% 6/20/2019 959.18
19/06/2019 31,632 1.35% 6/19/2019 949.69
18/06/2019 31,207 0.00% 6/18/2019 944.01
17/06/2019 31,207 -0.79% 6/17/2019 946.95
14/06/2019 31,455 -0.34% 6/14/2019 953.61
13/06/2019 31,561 -1.12% 6/13/2019 950.08
12/6/2019 31,916 -0.33% 6/12/2019 954.17
11/6/2019 32,022 0.22% 6/11/2019 962.07
10/6/2019 31,951 -0.22% 6/10/2019 962.9
7/6/2019 32,022 1.56% 6/7/2019 958.28
6/6/2019 31,526 2.04% 6/6/2019 948.21
5/6/2019 30,888 0.69% 6/5/2019 951.41
4/6/2019 30,676 -0.46% 6/4/2019 951.16
3/6/2019 30,818 -1.37% 6/3/2019 946.47
31/05/2019 31,243 -1.02% 5/31/2019 959.88
30/05/2019 31,561 1.02% 5/30/2019 969.34
29/05/2019 31,243 -1.69% 5/29/2019 971.54
28/05/2019 31,774 -0.89% 5/28/2019 972.00
27/05/2019 32,057 -0.77% 5/27/2019 975.14
24/05/2019 32,305 -0.22% 5/24/2019 970.03
23/05/2019 32,376 0.99% 5/23/2019 982.71
22/05/2019 32,057 -1.43% 5/22/2019 983.78
21/05/2019 32,518 1.43% 5/21/2019 986.29
20/05/2019 32,057 1.78% 5/20/2019 987.13
17/05/2019 31,491 0.32% 5/17/2019 976.48
16/05/2019 31,391 -1.50% 5/16/2019 975.69
15/05/2019 31,865 0.40% 5/15/2019 975.64
14/05/2019 31,739 1.40% 5/14/2019 965.34
13/05/2019 31,296 1.02% 5/13/2019 958.54
10/5/2019 30,980 0.82% 5/10/2019 952.55
9/5/2019 30,727 -2.14% 5/9/2019 947.01
8/5/2019 31,391 -0.10% 5/8/2019 951.22
7/5/2019 31,423 1.93% 5/7/2019 957.56
6/5/2019 30,822 -19.51% 5/6/2019 957.97
3/5/2019 37,464 0.30% 5/3/2019 974.14
2/5/2019 37,352 0.60% 5/2/2019 978.50
26/04/2019 37,127 1.53% 4/26/2019 979.64
25/04/2019 36,565 0.51% 4/25/2019 974.13
24/04/2019 36,378 1.35% 4/24/2019 976.92
23/04/2019 35,891 0.00% 4/23/2019 968.00
22/04/2019 35,891 -1.14% 4/22/2019 965.86
19/04/2019 36,303 -0.10% 4/19/2019 966.21
18/04/2019 36,340 0.00% 4/18/2019 962.30
17/04/2019 36,340 1.24% 4/17/2019 972.10
16/04/2019 35,891 -0.62% 4/16/2019 977.17
12/4/2019 36,115 2.52% 4/12/2019 982.90
11/4/2019 35,216 0.21% 4/11/2019 985.95
10/4/2019 35,141 -0.85% 4/10/2019 981.91
9/4/2019 35,441 -1.05% 4/9/2019 988.48
8/4/2019 35,816 0.00% 4/8/2019 997.56
5/4/2019 35,816 0.00% 4/5/2019 989.26
4/4/2019 35,816 1.26% 4/4/2019 986.91
3/4/2019 35,366 2.58% 4/3/2019 984.46
2/4/2019 34,467 0.44% 4/2/2019 985.81
1/4/2019 34,317 0.66% 4/1/2019 988.53
29/03/2019 34,092 0.77% 3/29/2019 980.76
28/03/2019 33,830 0.33% 3/28/2019 982.98
27/03/2019 33,718 0.56% 3/27/2019 975.91
26/03/2019 33,530 0.79% 3/26/2019 969.79
25/03/2019 33,268 -1.45% 3/25/2019 970.07
22/03/2019 33,755 -0.11% 3/22/2019 988.71
21/03/2019 33,793 -0.77% 3/21/2019 981.78
20/03/2019 34,055 -0.55% 3/20/2019 1,002.30
19/03/2019 34,242 -1.09% 3/19/2019 1,006.59
18/03/2019 34,617 0.43% 3/18/2019 1,011.86
15/03/2019 34,467 -0.54% 3/15/2019 1,004.12
14/03/2019 34,654 0.11% 3/14/2019 1,008.44
13/03/2019 34,617 -0.65% 3/13/2019 1,005.41
12/3/2019 34,842 4.40% 3/12/2019 1,001.32
11/3/2019 33,343 -0.34% 3/11/2019 984.60
8/3/2019 33,455 -0.22% 3/8/2019 985.25
7/3/2019 33,530 0.34% 3/7/2019 994.03
6/3/2019 33,418 -0.67% 3/6/2019 994.49
5/3/2019 33,643 -0.22% 3/5/2019 992.45
4/3/2019 33,718 0.89% 3/4/2019 993.99
1/3/2019 33,418 0.90% 3/1/2019 979.63
28/02/2019 33,118 -2.02% 2/28/2019 965.47
27/02/2019 33,793 -0.22% 2/27/2019 990.27
26/02/2019 33,868 -0.66% 2/26/2019 987.06
25/02/2019 34,092 0.66% 2/25/2019 994.43
22/02/2019 33,868 0.89% 2/22/2019 988.91
21/02/2019 33,568 -0.11% 2/21/2019 987.57
20/02/2019 33,605 1.01% 2/20/2019 970.58
19/02/2019 33,268 0.00% 2/19/2019 964.35
18/02/2019 33,268 0.45% 2/18/2019 961.30
15/02/2019 33,118 -0.11% 2/15/2019 950.89
14/02/2019 33,156 -0.68% 2/14/2019 952.34
13/02/2019 33,380 1.47% 2/13/2019 945.25
12/2/2019 32,893 -0.57% 2/12/2019 937.54
11/2/2019 33,081 3.57% 2/11/2019 926.10
1/2/2019 31,919 -1.40% 2/1/2019 908.67
31/01/2019 32,369 0.00% 1/31/2019 910.65
30/01/2019 32,369 1.63% 1/30/2019 915.84
29/01/2019 31,844 0.95% 1/29/2019 915.93
28/01/2019 31,545 -0.71% 1/28/2019 912.18
25/01/2019 31,770 -0.12% 1/25/2019 908.88
24/01/2019 31,807 0.24% 1/24/2019 908.79
23/01/2019 31,732 0.00% 1/23/2019 908.18
22/01/2019 31,732 -0.35% 1/22/2019 906.55
21/01/2019 31,844 1.18% 1/21/2019 911.05
18/01/2019 31,470 0.00% 1/18/2019 902.30
17/01/2019 31,470 -1.30% 1/17/2019 901.89
16/01/2019 31,882 -0.59% 1/16/2019 908.70
15/01/2019 32,069 0.70% 1/15/2019 909.68
14/01/2019 31,844 0.71% 1/14/2019 901.80
11/1/2019 31,620 0.12% 1/11/2019 902.71
10/1/2019 31,582 -0.59% 1/10/2019 898.30
9/1/2019 31,770 0.95% 1/9/2019 896.99
8/1/2019 31,470 0.48% 1/8/2019 887.44
7/1/2019 31,320 1.69% 1/7/2019 889.64
4/1/2019 30,795 0.73% 1/4/2019 880.90
3/1/2019 30,571 -0.98% 1/3/2019 878.22
2/1/2019 30,870 -2.40% 1/2/2019 891.75
28/12/2018 31,620 0.95% 12/28/2018 892.54
27/12/2018 31,320 0.96% 12/27/2018 900.81
26/12/2018 31,020 -0.24% 12/26/2018 891.75
25/12/2018 31,095 -1.20% 12/25/2018 897.94
24/12/2018 31,470 -1.18% 12/24/2018 908.56
21/12/2018 31,844 1.06% 12/21/2018 912.26
20/12/2018 31,507 -0.12% 12/20/2018 918.24
19/12/2018 31,545 0.24% 12/19/2018 919.24
18/12/2018 31,470 -2.35% 12/18/2018 927.25
17/12/2018 32,219 -2.64% 12/17/2018 933.65
14/12/2018 33,081 -1.01% 12/14/2018 952.04
13/12/2018 33,418 0.34% 12/13/2018 960.25
12/12/2018 33,306 0.90% 12/12/2018 961.28
11/12/2018 33,006 -0.34% 12/11/2018 954.58
10/12/2018 33,118 -2.02% 12/10/2018 955.89
7/12/2018 33,793 1.56% 12/7/2018 958.59
6/12/2018 33,268 -0.45% 12/6/2018 954.82
5/12/2018 33,418 -0.78% 12/5/2018 957.14
4/12/2018 33,680 0.11% 12/4/2018 958.84
3/12/2018 33,643 4.56% 12/3/2018 951.59
30/11/2018 32,144 0.00% 11/30/2018 926.54
29/11/2018 32,144 0.23% 11/29/2018 926.79
28/11/2018 32,069 0.12% 11/28/2018 930.20
27/11/2018 32,032 0.70% 11/27/2018 923.12
26/11/2018 31,807 -1.40% 11/26/2018 921.03
23/11/2018 32,257 -0.81% 11/23/2018 917.97
22/11/2018 32,519 0.00% 11/22/2018 924.42
21/11/2018 32,519 0.00% 11/21/2018 922.56
20/11/2018 32,519 0.58% 11/20/2018 919.02
19/11/2018 32,331 0.93% 11/19/2018 916.06
16/11/2018 32,032 1.29% 11/16/2018 898.19
15/11/2018 31,620 -0.12% 11/15/2018 897.15
14/11/2018 31,657 1.43% 11/14/2018 900.93
13/11/2018 31,208 -0.72% 11/13/2018 905.38
12/11/2018 31,432 1.68% 11/12/2018 918.12
9/11/2018 30,908 -2.16% 11/9/2018 914.29
8/11/2018 31,582 0.71% 11/8/2018 926.28
7/11/2018 31,357 -0.71% 11/7/2018 922.16
6/11/2018 31,582 -0.94% 11/6/2018 922.05
5/11/2018 31,882 -0.82% 11/5/2018 925.53
2/11/2018 32,144 2.36% 11/2/2018 924.86
1/11/2018 31,395 -0.12% 11/1/2018 907.96
31/10/2018 31,432 2.29% 10/31/2018 914.76
30/10/2018 30,721 0.00% 10/30/2018 888.69
29/10/2018 30,721 0.49% 10/29/2018 888.82
26/10/2018 30,571 -0.61% 10/26/2018 900.82
25/10/2018 30,758 -1.81% 10/25/2018 910.17
24/10/2018 31,320 -0.95% 10/24/2018 922.73
23/10/2018 31,620 -2.23% 10/23/2018 939.68
22/10/2018 32,331 0.35% 10/22/2018 953.51
19/10/2018 32,219 -1.39% 10/19/2018 958.36
18/10/2018 32,669 0.00% 10/18/2018 963.47
17/10/2018 32,669 0.81% 10/17/2018 971.60
16/10/2018 32,406 0.58% 10/16/2018 963.37
15/10/2018 32,219 -1.84% 10/15/2018 951.64
12/10/2018 32,819 2.54% 10/12/2018 970.08
11/10/2018 31,994 -5.91% 10/11/2018 945.89
10/10/2018 33,942 1.33% 10/10/2018 993.96
9/10/2018 33,493 -0.67% 10/9/2018 996.19
8/10/2018 33,718 -1.32% 10/8/2018 996.12
5/10/2018 34,167 -0.55% 10/5/2018 1008.39
4/10/2018 34,355 0.77% 10/4/2018 1023.62
3/10/2018 34,092 0.44% 10/3/2018 1020.40
2/10/2018 33,942 -1.53% 10/2/2018 1018.79
1/10/2018 34,467 -0.65% 10/1/2018 1012.88
28/09/2018 34,692 0.22% 9/28/2018 1017.13
27/09/2018 34,617 0.33% 9/27/2018 1015.37
26/09/2018 34,504 0.33% 9/26/2018 1009.61
25/09/2018 34,392 -0.43% 9/25/2018 1010.74
24/09/2018 34,542 0.43% 9/24/2018 1011.29
21/09/2018 34,392 0.00% 9/21/2018 1002.97
20/09/2018 34,392 0.99% 9/20/2018 1004.74
19/09/2018 34,055 1.44% 9/19/2018 995.54
18/09/2018 33,568 1.57% 9/18/2018 993.49
17/09/2018 33,043 -1.02% 9/17/2018 987.61
14/09/2018 33,380 2.62% 9/14/2018 991.34
13/09/2018 32,519 0.81% 9/13/2018 987.95
12/9/2018 32,257 -0.23% 9/12/2018 987.01
11/9/2018 32,331 1.40% 9/11/2018 985.06
10/9/2018 31,882 -1.05% 9/10/2018 970.34
7/9/2018 32,219 1.52% 9/7/2018 968.90
6/9/2018 31,732 -2.22% 9/6/2018 958.19
5/9/2018 32,444 -1.83% 9/5/2018 968.44
4/9/2018 33,043 -0.23% 9/4/2018 975.94
31/08/2018 33,118 0.11% 8/31/2018 989.54
30/08/2018 33,081 -0.11% 8/30/2018 998.07
29/08/2018 33,118 0.00% 8/29/2018 988.17
28/08/2018 33,118 -0.45% 8/28/2018 995.19
27/08/2018 33,268 -0.11% 8/27/2018 991.92
24/08/2018 33,306 0.11% 8/24/2018 987.05
23/08/2018 33,268 0.79% 8/23/2018 987.36
22/08/2018 33,006 0.80% 8/22/2018 982.15
21/08/2018 32,744 0.00% 8/21/2018 979.21
20/08/2018 32,744 0.46% 8/20/2018 969.62
17/08/2018 32,594 1.16% 8/17/2018 968.88
16/08/2018 32,219 0.47% 8/16/2018 964.28
15/08/2018 32,069 -1.14% 8/15/2018 961.37
14/08/2018 32,435 1.94% 8/14/2018 978.27
13/08/2018 31,813 0.81% 8/13/2018 978.04
10/8/2018 31,557 0.70% 8/10/2018 968.47
9/8/2018 31,337 0.70% 8/9/2018 963.50
8/8/2018 31,117 1.30% 8/8/2018 966.27
7/8/2018 30,715 -0.71% 8/7/2018 956.79
6/8/2018 30,934 -0.83% 8/6/2018 960.23
3/8/2018 31,191 -0.23% 8/3/2018 959.60
2/8/2018 31,264 1.65% 8/2/2018 953.55
1/8/2018 30,751 -1.89% 8/1/2018 952.77
31/07/2018 31,337 -1.16% 7/31/2018 956.39
30/07/2018 31,703 0.00% 7/30/2018 949.73
27/07/2018 31,703 1.75% 7/27/2018 935.52
26/07/2018 31,154 0.35% 7/26/2018 930.16
25/07/2018 31,044 0.47% 7/25/2018 927.58
24/07/2018 30,898 0.47% 7/24/2018 934.08
23/07/2018 30,751 0.96% 7/23/2018 936.74
20/07/2018 30,458 -2.14% 7/20/2018 933.39
19/07/2018 31,117 -0.94% 7/19/2018 943.97
18/07/2018 31,410 2.36% 7/18/2018 942.39
17/07/2018 30,678 2.42% 7/17/2018 921.27
16/07/2018 29,946 0.74% 7/16/2018 911.11
13/07/2018 29,726 4.53% 7/13/2018 909.72
12/7/2018 28,408 -1.03% 7/12/2018 898.51
11/7/2018 28,701 -3.02% 7/11/2018 893.16
10/7/2018 29,580 0.62% 7/10/2018 911.12
9/7/2018 29,397 -1.61% 7/9/2018 915.12
6/7/2018 29,873 3.24% 7/6/2018 917.51
5/7/2018 28,921 -1.26% 7/5/2018 899.40
4/7/2018 29,287 2.53% 7/4/2018 914.99
3/7/2018 28,555 -3.03% 7/3/2018 906.01
2/7/2018 29,433 -3.18% 7/2/2018 947.15
29/06/2018 30,385 -2.38% 6/29/2018 960.78
28/06/2018 31,117 -4.15% 6/28/2018 957.35
27/06/2018 32,435 -0.45% 6/27/2018 968.91
26/06/2018 32,582 -1.34% 6/26/2018 983.02
25/06/2018 33,021 0.22% 6/25/2018 990.52
22/06/2018 32,948 1.34% 6/22/2018 983.17
21/06/2018 32,509 -2.23% 6/21/2018 969.40
20/06/2018 33,241 2.00% 6/20/2018 980.95
19/06/2018 32,582 -2.00% 6/19/2018 962.16
18/06/2018 33,241 -2.39% 6/18/2018 987.34
15/06/2018 34,046 -0.21% 6/15/2018 1016.51
14/06/2018 34,119 -0.43% 6/14/2018 1015.72
13/06/2018 34,266 1.07% 6/13/2018 1030.53
12/6/2018 33,900 -2.56% 6/12/2018 1020.76
11/6/2018 34,778 -0.94% 6/11/2018 1039.02
8/6/2018 35,108 0.31% 6/8/2018 1039.01
7/6/2018 34,998 -1.45% 6/7/2018 1036.69
6/6/2018 35,510 1.45% 6/6/2018 1034.50
5/6/2018 34,998 1.16% 6/5/2018 1022.74
4/6/2018 34,595 1.71% 6/4/2018 1013.78
1/6/2018 34,010 0.97% 6/1/2018 992.87
31/05/2018 33,680 1.20% 5/31/2018 971.25
30/05/2018 33,277 -4.20% 5/30/2018 948.50
29/05/2018 34,705 4.09% 5/29/2018 952.18
28/05/2018 33,314 -7.21% 5/28/2018 931.75
25/05/2018 35,803 -3.09% 5/25/2018 963.90
24/05/2018 36,927 -1.83% 5/24/2018 985.92
23/05/2018 37,610 1.50% 5/23/2018 988.94
22/05/2018 37,051 -2.15% 5/22/2018 985.91
21/05/2018 37,858 0.33% 5/21/2018 1014.98
18/05/2018 37,734 0.33% 5/18/2018 1040.54
17/05/2018 37,610 0.17% 5/17/2018 1030.64
16/05/2018 37,548 -1.48% 5/16/2018 1054.62
15/05/2018 38,106 -0.33% 5/15/2018 1073.50
14/05/2018 38,230 3.47% 5/14/2018 1066.98
11/5/2018 36,927 2.04% 5/11/2018 1044.85
10/5/2018 36,182 -0.17% 5/10/2018 1028.87
9/5/2018 36,244 -1.02% 5/9/2018 1056.97
8/5/2018 36,617 -1.01% 5/8/2018 1060.45
7/5/2018 36,989 1.35% 5/7/2018 1062.26
4/5/2018 36,493 1.37% 5/4/2018 1026.80
3/5/2018 35,996 1.74% 5/3/2018 1026.46
2/5/2018 35,376 0.00% 5/2/2018 1029.08
27/04/2018 35,376 3.57% 4/27/2018 1050.26
26/04/2018 34,134 -2.51% 4/26/2018 1044.86
24/04/2018 35,003 -2.80% 4/24/2018 1080.74
23/04/2018 35,996 -5.53% 4/23/2018 1076.78
20/04/2018 38,044 0.98% 4/20/2018 1119.86
19/04/2018 37,672 -2.12% 4/19/2018 1094.63
18/04/2018 38,479 0.00% 4/18/2018 1138.53
17/04/2018 38,479 -16.02% 4/17/2018 1153.28
16/04/2018 45,165 -1.46% 4/16/2018 1148.49
13/04/2018 45,831 -2.55% 4/13/2018 1157.14
12/4/2018 47,013 0.95% 4/12/2018 1173.02
11/4/2018 46,570 -2.20% 4/11/2018 1167.11
10/4/2018 47,605 1.56% 4/10/2018 1198.12
9/4/2018 46,866 1.11% 4/9/2018 1204.33
6/4/2018 46,348 -0.48% 4/6/2018 1199.96
5/4/2018 46,570 2.09% 4/5/2018 1193.17
4/4/2018 45,609 0.81% 4/4/2018 1191.54
3/4/2018 45,239 -0.49% 4/3/2018 1188.29
2/4/2018 45,461 1.31% 4/2/2018 1196.61
30/03/2018 44,870 2.00% 3/30/2018 1174.46
29/03/2018 43,983 1.01% 3/29/2018 1167.03
28/03/2018 43,539 -1.01% 3/28/2018 1172.24
27/03/2018 43,983 0.51% 3/27/2018 1171.73
26/03/2018 43,761 1.02% 3/26/2018 1171.22
23/03/2018 43,317 -2.53% 3/23/2018 1153.59
22/03/2018 44,426 -1.49% 3/22/2018 1172.36
21/03/2018 45,092 -0.49% 3/21/2018 1169.36
20/03/2018 45,313 1.31% 3/20/2018 1159.39
19/03/2018 44,722 0.66% 3/19/2018 1159.22
16/03/2018 44,426 -0.83% 3/16/2018 1150.19
15/03/2018 44,796 -0.33% 3/15/2018 1138.76
14/03/2018 44,944 1.16% 3/14/2018 1138.09
13/03/2018 44,426 -2.14% 3/13/2018 1133.31
12/3/2018 45,387 -0.33% 3/12/2018 1126.29
9/3/2018 45,535 -0.97% 3/9/2018 1123.41
8/3/2018 45,978 0.00% 3/8/2018 1124.15
7/3/2018 45,978 -1.75% 3/7/2018 1112.26
6/3/2018 46,792 2.89% 3/6/2018 1120.29
5/3/2018 45,461 0.65% 3/5/2018 1093.48
2/3/2018 45,165 0.49% 3/2/2018 1121.21
1/3/2018 44,944 1.66% 3/1/2018 1115.79
28/02/2018 44,204 0.00% 2/28/2018 1121.54
27/02/2018 44,204 -1.00% 2/27/2018 1119.61
26/02/2018 44,648 -0.17% 2/26/2018 1114.53
23/02/2018 44,722 3.53% 2/23/2018 1102.85
22/02/2018 43,170 -1.70% 2/22/2018 1076.03
21/02/2018 43,909 0.68% 2/21/2018 1087.15
13/02/2018 43,613 3.27% 2/13/2018 1059.73
12/2/2018 42,209 3.75% 2/12/2018 1041.79
9/2/2018 40,656 -0.36% 2/9/2018 1003.94
8/2/2018 40,804 -2.50% 2/8/2018 1023.25
7/2/2018 41,839 4.33% 2/7/2018 1040.55
6/2/2018 40,065 -5.21% 2/6/2018 1011.60
5/2/2018 42,209 -6.61% 2/5/2018 1048.71
2/2/2018 45,092 -0.98% 2/2/2018 1105.04
1/2/2018 45,535 -2.09% 2/1/2018 1099.67
31/01/2018 46,496 -1.73% 1/31/2018 1110.36
30/01/2018 47,309 5.95% 1/30/2018 1110.56
29/01/2018 44,574 -0.83% 1/29/2018 1109.80
26/01/2018 44,944 -0.49% 1/26/2018 1115.64
25/01/2018 45,165 0.33% 1/25/2018 1104.57
22/01/2018 45,018 3.34% 1/22/2018 1087.42
19/01/2018 43,539 -0.17% 1/19/2018 1062.07
18/01/2018 43,613 0.00% 1/18/2018 1050.25
17/01/2018 43,613 -3.33% 1/17/2018 1034.69
16/01/2018 45,092 0.00% 1/16/2018 1062.96
15/01/2018 45,092 1.32% 1/15/2018 1063.47
12/1/2018 44,500 -2.14% 1/12/2018 1050.11
11/1/2018 45,461 0.00% 1/11/2018 1048.17
10/1/2018 45,461 -0.97% 1/10/2018 1038.11
9/1/2018 45,905 1.95% 1/9/2018 1033.56
8/1/2018 45,018 1.49% 1/8/2018 1022.90
5/1/2018 44,352 -1.65% 1/5/2018 1012.65
4/1/2018 45,092 1.99% 1/4/2018 1019.75
3/1/2018 44,204 0.00% 1/3/2018 1005.67
2/1/2018 44,204 4.62% 1/2/2018 995.77
29/12/2017 42,209 -0.17% 12/29/2017 984.24
28/12/2017 42,282 0.88% 12/28/2017 976.72
27/12/2017 41,913 -0.70% 12/27/2017 968.46
26/12/2017 42,209 -0.87% 12/26/2017 965.93
25/12/2017 42,578 0.87% 12/25/2017 958.31
22/12/2017 42,209 1.23% 12/22/2017 952.32
21/12/2017 41,691 0.18% 12/21/2017 946.06
20/12/2017 41,617 1.97% 12/20/2017 953.51
19/12/2017 40,804 -1.97% 12/19/2017 951.42
18/12/2017 41,617 -0.35% 12/18/2017 958.06
15/12/2017 41,765 1.07% 12/15/2017 935.16
14/12/2017 41,322 2.17% 12/14/2017 935.85
13/12/2017 40,434 1.84% 12/13/2017 924.40
12/12/2017 39,695 0.37% 12/12/2017 927.25
11/12/2017 39,547 -3.67% 12/11/2017 917.45
8/12/2017 41,026 -1.07% 12/8/2017 940.16
7/12/2017 41,469 -1.24% 12/7/2017 938.65
6/12/2017 41,987 -0.88% 12/6/2017 947.64
5/12/2017 42,356 -2.58% 12/5/2017 953.30
4/12/2017 43,465 0.68% 12/4/2017 970.02
1/12/2017 43,170 0.00% 12/1/2017 960.33
30/11/2017 43,170 -1.53% 11/30/2017 949.93
29/11/2017 43,835 3.08% 11/29/2017 952.14
28/11/2017 42,504 -1.21% 11/28/2017 941.21
27/11/2017 43,022 0.52% 11/27/2017 938.61
24/11/2017 42,800 0.52% 11/24/2017 935.57
23/11/2017 42,578 -0.69% 11/23/2017 933.70
22/11/2017 42,874 1.39% 11/22/2017 932.66
21/11/2017 42,282 -1.22% 11/21/2017 918.30
20/11/2017 42,800 2.09% 11/20/2017 903.55
17/11/2017 41,913 -0.53% 11/17/2017 890.69
16/11/2017 42,135 0.18% 11/16/2017 892.80
15/11/2017 42,061 5.42% 11/15/2017 882.59
14/11/2017 39,843 -0.19% 11/14/2017 880.90
13/11/2017 39,917 3.39% 11/13/2017 879.34
10/11/2017 38,586 -0.76% 11/10/2017 868.21
9/11/2017 38,882 -0.76% 11/9/2017 860.40
8/11/2017 39,178 3.46% 11/8/2017 859.70
7/11/2017 37,847 -0.39% 11/7/2017 850.33
6/11/2017 37,995 0.78% 11/6/2017 849.09
3/11/2017 37,699 0.98% 11/3/2017 843.73
2/11/2017 37,330 -0.59% 11/2/2017 833.09
1/11/2017 37,552 0.79% 11/1/2017 842.71
31/10/2017 37,256 0.80% 10/31/2017 837.28
30/10/2017 36,960 -0.40% 10/30/2017 845.2
27/10/2017 37,108 1.20% 10/27/2017 840.37
26/10/2017 36,664 -0.20% 10/26/2017 830.11
25/10/2017 36,738 0.81% 10/25/2017 830.69
24/10/2017 36,443 0.00% 10/24/2017 825.24
23/10/2017 36,443 -2.01% 10/23/2017 820.04
20/10/2017 37,182 -0.60% 10/20/2017 826.84
19/10/2017 37,404 0.20% 10/19/2017 828.93
18/10/2017 37,330 -1.96% 10/18/2017 827.72
17/10/2017 38,069 0.19% 10/17/2017 828.29
16/10/2017 37,995 0.39% 10/16/2017 819.43
13/10/2017 37,847 0.39% 10/13/2017 820.95
12/10/2017 37,699 2.18% 10/12/2017 815.87
11/10/2017 36,886 1.21% 10/11/2017 813.95
10/10/2017 36,443 1.02% 10/10/2017 810.65
9/10/2017 36,073 0.10% 10/9/2017 808.96
6/10/2017 36,036 0.93% 10/6/2017 807.8
5/10/2017 35,704 0.52% 10/5/2017 805.23
4/10/2017 35,519 0.42% 10/4/2017 805.66
3/10/2017 35,371 -0.73% 10/3/2017 798
2/10/2017 35,630 -1.13% 10/2/2017 802.23
29/09/2017 36,036 -0.41% 9/29/2017 804.42
28/09/2017 36,184 -0.10% 9/28/2017 804.82
27/09/2017 36,221 0.00% 9/27/2017 803.77
26/09/2017 36,221 0.31% 9/26/2017 805.35
25/09/2017 36,110 -1.22% 9/25/2017 805.58
22/09/2017 36,554 0.10% 9/22/2017 807.13
21/09/2017 36,517 1.53% 9/21/2017 803.93
20/09/2017 35,962 0.51% 9/20/2017 805.86
19/09/2017 35,778 0.11% 9/19/2017 805.93
18/09/2017 35,740 0.31% 9/18/2017 807.87
15/09/2017 35,630 -0.31% 9/15/2017 805.82
14/09/2017 35,740 -0.82% 9/14/2017 806.32
13/09/2017 36,036 1.34% 9/13/2017 802.78
12/9/2017 35,556 1.57% 9/12/2017 799.94
11/9/2017 35,001 -0.74% 9/11/2017 797.47
8/9/2017 35,260 -0.42% 9/8/2017 801.2
7/9/2017 35,408 -0.63% 9/7/2017 796.72
6/9/2017 35,630 -0.62% 9/6/2017 793.55
5/9/2017 35,851 -0.21% 9/5/2017 792.31
1/9/2017 35,925 0.21% 9/1/2017 788.73
31/08/2017 35,851 1.45% 8/31/2017 782.76
30/08/2017 35,334 0.10% 8/30/2017 778.65
29/08/2017 35,297 0.31% 8/29/2017 774.03
28/08/2017 35,186 0.21% 8/28/2017 777.26
25/08/2017 35,112 -0.42% 8/25/2017 771.63
24/08/2017 35,260 1.05% 8/24/2017 769.77
23/08/2017 34,890 0.21% 8/23/2017 765.98
22/08/2017 34,816 -1.37% 8/22/2017 761.26
21/08/2017 35,297 0.53% 8/21/2017 768.79
18/08/2017 35,112 0.21% 8/18/2017 768.97
17/08/2017 35,038 -0.42% 8/17/2017 767.59
16/08/2017 35,186 -0.61% 8/16/2017 773.57
15/08/2017 35,403 -0.61% 8/15/2017 771.06
14/08/2017 35,620 -0.51% 8/14/2017 776.17
11/8/2017 35,802 1.12% 8/11/2017 772.08
10/8/2017 35,403 1.03% 8/10/2017 773.43
9/8/2017 35,041 -1.13% 8/9/2017 773.66
8/8/2017 35,440 -1.82% 8/8/2017 791.57
7/8/2017 36,091 -0.50% 8/7/2017 792.98
4/8/2017 36,272 0.00% 8/4/2017 788.68
3/8/2017 36,272 1.41% 8/3/2017 788.49
2/8/2017 35,765 0.81% 8/2/2017 786.23
1/8/2017 35,476 1.34% 8/1/2017 786.81
31/07/2017 35,005 -0.41% 7/31/2017 783.55
28/07/2017 35,150 0.73% 7/28/2017 777.09
27/07/2017 34,896 0.83% 7/27/2017 771.5
26/07/2017 34,607 2.33% 7/26/2017 773.88
25/07/2017 33,810 0.43% 7/25/2017 767.27
24/07/2017 33,666 0.65% 7/24/2017 759.74
21/07/2017 33,448 -1.29% 7/21/2017 761.86
20/07/2017 33,883 -0.21% 7/20/2017 768.41
19/07/2017 33,955 -1.90% 7/19/2017 771.3
18/07/2017 34,607 -0.42% 7/18/2017 767.49
17/07/2017 34,752 -1.45% 7/17/2017 768.91
14/07/2017 35,258 -0.31% 7/14/2017 777.6
13/07/2017 35,367 1.86% 7/13/2017 778.3
12/7/2017 34,716 0.73% 7/12/2017 774.17
11/7/2017 34,462 -1.25% 7/11/2017 769.36
10/7/2017 34,896 -0.83% 7/10/2017 766.56
7/7/2017 35,186 1.45% 7/7/2017 775.73
6/7/2017 34,679 2.54% 7/6/2017 782.65
5/7/2017 33,810 0.21% 7/5/2017 778.32
4/7/2017 33,738 0.43% 7/4/2017 775.54
3/7/2017 33,593 -0.97% 7/3/2017 778.88
30/06/2017 33,919 0.75% 6/30/2017 776.47
29/06/2017 33,666 0.32% 6/29/2017 771.75
28/06/2017 33,557 1.41% 6/28/2017 769.04
27/06/2017 33,086 -2.16% 6/27/2017 767.51
26/06/2017 33,810 -1.60% 6/26/2017 772.52
23/06/2017 34,354 -0.31% 6/23/2017 769.01
22/06/2017 34,462 0.21% 6/22/2017 766.3
21/06/2017 34,390 2.89% 6/21/2017 767.41
20/06/2017 33,412 -0.33% 6/20/2017 767.99
19/06/2017 33,521 1.31% 6/19/2017 766.83
16/06/2017 33,086 0.66% 6/16/2017 761.24
15/06/2017 32,869 0.44% 6/15/2017 760.57
14/06/2017 32,725 -0.33% 6/14/2017 760.77
13/06/2017 32,833 1.44% 6/13/2017 756.89
12/6/2017 32,363 -1.00% 6/12/2017 751.09
9/6/2017 32,688 2.12% 6/9/2017 749.72
8/6/2017 32,001 0.34% 6/8/2017 750.13
7/6/2017 31,892 -0.57% 6/7/2017 753.46
6/6/2017 32,073 2.40% 6/6/2017 751.31
5/6/2017 31,313 0.00% 6/5/2017 743.49
2/6/2017 31,313 -0.46% 6/2/2017 738.81
1/6/2017 31,458 1.04% 6/1/2017 741.8
31/05/2017 31,132 0.00% 5/31/2017 737.82
30/05/2017 31,132 0.94% 5/30/2017 738.21
29/05/2017 30,842 1.18% 5/29/2017 746.25
26/05/2017 30,480 -1.18% 5/26/2017 743.41
25/05/2017 30,842 1.83% 5/25/2017 741.91
24/05/2017 30,282 0.51% 5/24/2017 742.74
23/05/2017 30,128 0.72% 5/23/2017 740.93
22/05/2017 29,912 0.21% 5/22/2017 744.1
19/05/2017 29,850 1.04% 5/19/2017 733.82
18/05/2017 29,542 0.21% 5/18/2017 726.99
17/05/2017 29,480 0.63% 5/17/2017 727.2
16/05/2017 29,295 -0.63% 5/16/2017 725.03
15/05/2017 29,480 -0.42% 5/15/2017 725.35
12/5/2017 29,603 -0.21% 5/12/2017 725.37
11/5/2017 29,665 0.00% 5/11/2017 724.99
10/5/2017 29,665 -0.41% 5/10/2017 724.31
9/5/2017 29,788 2.73% 5/9/2017 722.11
8/5/2017 28,987 -0.21% 5/8/2017 718.86
5/5/2017 29,048 0.21% 5/5/2017 720
4/5/2017 28,987 0.00% 5/4/2017 722.02
3/5/2017 28,987 1.18% 5/3/2017 719.54
28/04/2017 28,648 -0.10% 4/28/2017 717.73
27/04/2017 28,678 1.08% 4/27/2017 716.53
26/04/2017 28,370 0.76% 4/26/2017 710.04
25/04/2017 28,154 -0.22% 4/25/2017 707.58
24/04/2017 28,216 -0.22% 4/24/2017 709.39
21/04/2017 28,277 0.00% 4/21/2017 712.41
20/04/2017 28,277 -14.02% 4/20/2017 712.66
19/04/2017 32,532 0.00% 4/19/2017 716.77
18/04/2017 32,532 0.65% 4/18/2017 714.93
17/04/2017 32,320 -0.76% 4/17/2017 710.83
14/04/2017 32,567 -2.57% 4/14/2017 718.45
13/04/2017 33,416 -0.63% 4/13/2017 724.35
12/4/2017 33,628 1.27% 4/12/2017 725.58
11/4/2017 33,204 -0.11% 4/11/2017 731.33
10/4/2017 33,239 0.00% 4/10/2017 729.87
7/4/2017 33,239 0.96% 4/7/2017 727.95
5/4/2017 32,921 -0.96% 4/5/2017 723.22
4/4/2017 33,239 1.28% 4/4/2017 724.14
3/4/2017 32,815 -1.92% 4/3/2017 722.38
31/03/2017 33,451 0.42% 3/31/2017 722.31
30/03/2017 33,310 -0.84% 3/30/2017 723.86
29/03/2017 33,592 0.21% 3/29/2017 720.47
28/03/2017 33,522 -0.42% 3/28/2017 719.26
27/03/2017 33,663 -0.21% 3/27/2017 723.52
24/03/2017 33,734 -0.63% 3/24/2017 722.14
23/03/2017 33,946 4.04% 3/23/2017 719.56
22/03/2017 32,602 -1.08% 3/22/2017 712.94
21/03/2017 32,956 0.00% 3/21/2017 716.18
20/03/2017 32,956 1.51% 3/20/2017 715.07
17/03/2017 32,461 0.44% 3/17/2017 710.54
16/03/2017 32,320 0.33% 3/16/2017 714.92
15/03/2017 32,214 -0.33% 3/15/2017 713.14
14/03/2017 32,320 -0.11% 3/14/2017 714.71
13/03/2017 32,355 -0.55% 3/13/2017 710.17
10/3/2017 32,532 1.09% 3/10/2017 712.21
9/3/2017 32,178 -0.66% 3/9/2017 715.8
8/3/2017 32,390 0.00% 3/8/2017 716.6
7/3/2017 32,390 -0.33% 3/7/2017 716.54
6/3/2017 32,496 0.65% 3/6/2017 716.29
3/3/2017 32,284 0.44% 3/3/2017 712.62
2/3/2017 32,143 -0.55% 3/2/2017 707.51
1/3/2017 32,320 -0.33% 3/1/2017 709.52
28/02/2017 32,426 -1.52% 2/28/2017 710.79
27/02/2017 32,921 1.19% 2/27/2017 717.44
24/02/2017 32,532 0.00% 2/24/2017 714.47
23/02/2017 32,532 0.44% 2/23/2017 716.87
22/02/2017 32,390 0.88% 2/22/2017 717.24
21/02/2017 32,107 0.77% 2/21/2017 716.55
20/02/2017 31,860 -0.55% 2/20/2017 710.59
17/02/2017 32,037 0.00% 2/17/2017 707.83
16/02/2017 32,037 -1.53% 2/16/2017 709.35
15/02/2017 32,532 -0.87% 2/15/2017 711.57
14/02/2017 32,815 3.51% 2/14/2017 706.26
13/02/2017 31,683 0.78% 2/13/2017 705.9
10/2/2017 31,436 -0.22% 2/10/2017 703.78
9/2/2017 31,506 -0.11% 2/9/2017 700.65
8/2/2017 31,542 0.23% 2/8/2017 702.04
7/2/2017 31,471 0.45% 2/7/2017 701.91
6/2/2017 31,330 -0.90% 2/6/2017 700.04
3/2/2017 31,612 -0.45% 2/3/2017 700.35
2/2/2017 31,754 -0.44% 2/2/2017 703.18
25/01/2017 31,895 0.89% 1/25/2017 697.28
24/01/2017 31,612 0.56% 1/24/2017 691.36
23/01/2017 31,436 0.56% 1/23/2017 687.15
20/01/2017 31,259 0.91% 1/20/2017 686.26
19/01/2017 30,976 0.00% 1/19/2017 682.31
18/01/2017 30,976 -1.36% 1/18/2017 683.28
17/01/2017 31,400 0.91% 1/17/2017 684.71
16/01/2017 31,117 -2.03% 1/16/2017 677.94
13/01/2017 31,754 -2.31% 1/13/2017 685.06
12/1/2017 32,496 -0.33% 1/12/2017 686.96
11/1/2017 32,602 0.21% 1/11/2017 687.16
10/1/2017 32,532 1.76% 1/10/2017 681.07
9/1/2017 31,966 0.56% 1/9/2017 682.57
6/1/2017 31,789 -0.33% 1/6/2017 679.8
5/1/2017 31,895 -0.33% 1/5/2017 675.81
4/1/2017 32,001 0.89% 1/4/2017 674.7
3/1/2017 31,718 1/3/2017 672.01
LÃI SUẤT PHI RỦI RO
-INDEX
(Trái phiếu Chính phủ 10 năm 2021)
R(m)
0.825% 2.38%
0.010%
-0.575%
0.369%
0.799%
1.368%
-1.411%
-0.072%
0.095%
-0.166%
0.215%
0.075%
-0.035%
-0.013%
0.862%
-0.303%
1.035%
0.421%
2.321%
-2.082%
-2.648%
-0.212%
0.456%
-0.432%
-0.550%
-0.520%
0.799%
1.710%
1.125%
-0.352%
-1.196%
-0.409%
0.639%
-0.688%
0.217%
0.751%
-0.182%
0.241%
-0.414%
0.756%
0.563%
0.279%
-0.563%
0.933%
-0.368%
0.434%
1.048%
2.231%
0.449%
-0.277%
0.322%
-0.650%
-0.110%
-0.014%
0.203%
0.061%
-0.004%
-0.207%
0.051%
1.544%
0.492%
0.232%
0.603%
1.120%
0.348%
-0.536%
0.213%
-0.007%
1.075%
-1.957%
-0.118%
0.154%
0.806%
-0.791%
-0.160%
0.502%
0.003%
0.457%
-0.129%
-0.289%
0.099%
0.775%
-0.620%
-0.334%
0.876%
0.239%
0.250%
1.131%
0.924%
-0.646%
0.829%
-0.009%
-2.326%
-3.359%
1.017%
-0.158%
-0.576%
1.020%
0.295%
-0.350%
-0.341%
0.189%
1.363%
-0.305%
0.807%
0.172%
1.377%
0.318%
1.264%
1.286%
0.011%
0.331%
0.305%
-1.939%
1.784%
-0.197%
2.367%
-4.390%
0.416%
1.089%
-1.368%
0.096%
-3.847%
-2.024%
-1.004%
2.461%
-4.074%
-0.646%
0.225%
0.604%
-0.106%
0.300%
1.122%
0.751%
0.207%
-0.225%
0.533%
-0.374%
1.304%
0.250%
-0.796%
0.413%
0.736%
2.105%
-0.702%
0.982%
-2.905%
-1.118%
0.714%
1.738%
0.224%
0.730%
0.573%
1.287%
-1.002%
0.619%
0.813%
1.088%
0.446%
1.238%
0.780%
-0.479%
-0.607%
0.346%
-0.561%
1.034%
-0.281%
1.421%
-0.703%
-0.467%
1.139%
0.226%
0.797%
0.800%
0.327%
-2.659%
1.673%
-3.242%
0.609%
1.750%
-0.687%
-0.689%
0.602%
-0.329%
1.674%
-0.262%
-0.605%
0.195%
0.316%
0.943%
0.684%
2.049%
0.427%
0.904%
1.152%
-0.077%
0.111%
-1.845%
-0.924%
0.032%
-0.575%
1.244%
0.523%
-0.394%
0.254%
-0.014%
0.991%
0.696%
-0.541%
-0.036%
0.015%
-1.565%
0.029%
0.037%
1.503%
0.261%
0.294%
-1.336%
0.221%
0.131%
-0.075%
1.596%
3.598%
2.889%
-3.958%
1.315%
0.081%
3.271%
3.792%
-2.017%
3.141%
-6.908%
-3.488%
-2.600%
-0.063%
0.221%
2.569%
0.325%
-5.248%
-0.189%
0.571%
0.114%
-0.524%
0.622%
1.462%
0.964%
1.155%
0.937%
1.072%
1.493%
0.575%
-0.178%
0.745%
0.635%
1.571%
-1.060%
-0.421%
0.219%
1.268%
1.481%
-1.437%
1.104%
-0.832%
1.718%
1.449%
-0.794%
0.954%
-0.070%
0.828%
0.166%
0.539%
0.539%
0.576%
-0.709%
0.422%
0.601%
0.419%
0.158%
0.422%
0.683%
0.994%
0.477%
1.887%
-1.617%
0.728%
0.739%
0.034%
-0.009%
1.450%
0.058%
-0.214%
0.464%
0.185%
0.883%
0.693%
-0.214%
-2.722%
-0.456%
-1.094%
1.189%
1.151%
-0.572%
0.077%
0.041%
0.057%
0.274%
1.104%
0.434%
0.198%
0.560%
-0.096%
0.441%
0.108%
0.523%
-0.458%
0.976%
0.136%
-0.938%
0.465%
-0.034%
-0.431%
0.694%
-0.193%
0.773%
0.770%
-0.383%
0.135%
0.189%
0.628%
0.017%
-0.056%
-0.092%
0.213%
-1.485%
-0.269%
1.363%
1.137%
0.303%
0.487%
0.142%
-0.074%
0.624%
1.613%
0.772%
-0.353%
0.563%
-0.439%
-0.069%
-0.505%
0.955%
0.454%
-0.014%
0.207%
0.169%
0.267%
1.229%
1.574%
1.674%
1.293%
-2.808%
3.527%
-5.451%
-3.273%
0.195%
-0.770%
0.034%
-1.225%
-0.550%
0.792%
0.207%
-0.070%
-0.286%
-0.601%
1.374%
0.125%
0.262%
1.586%
0.619%
-0.132%
2.203%
-0.514%
-2.691%
-0.306%
-0.597%
-0.983%
-0.354%
0.313%
1.542%
0.097%
-0.198%
2.803%
-3.662%
-0.445%
-3.693%
0.063%
-0.054%
1.534%
0.262%
0.309%
0.726%
-0.441%
1.629%
0.357%
0.455%
-1.349%
1.168%
0.736%
-1.165%
1.145%
0.823%
1.059%
1.200%
-0.647%
-0.217%
-0.133%
0.840%
1.778%
2.135%
1.767%
2.383%
0.221%
-0.867%
0.247%
-0.463%
-0.761%
0.355%
0.647%
0.271%
-3.603%
0.678%
1.134%
0.447%
1.270%
0.211%
1.030%
-0.315%
1.632%
0.178%
1.340%
4.860%
3.122%
2.637%
0.041%
-4.978%
0.266%
0.572%
4.601%
-1.113%
-6.271%
-2.258%
-2.948%
0.252%
-0.279%
-1.844%
-0.976%
-5.328%
-3.172%
0.240%
-6.482%
-0.210%
0.442%
-0.139%
0.696%
0.254%
-1.825%
0.275%
-1.517%
0.698%
-3.240%
-0.539%
1.004%
0.089%
-0.734%
-0.286%
-0.084%
0.060%
0.322%
0.422%
-1.071%
0.235%
1.355%
-0.343%
0.102%
-0.910%
-2.422%
-3.268%
0.515%
0.788%
-0.034%
0.476%
0.695%
0.058%
0.120%
-0.279%
0.870%
1.170%
-1.038%
0.323%
-0.973%
-0.158%
0.589%
-0.420%
0.158%
0.512%
-0.243%
0.213%
-0.057%
0.315%
0.435%
0.119%
-0.304%
-0.777%
-0.489%
-0.206%
0.662%
0.154%
-0.598%
0.259%
0.030%
-0.273%
1.299%
-0.615%
-1.185%
0.037%
-0.799%
0.141%
0.045%
-0.146%
-1.029%
-1.274%
-0.776%
0.541%
-0.707%
-0.224%
-0.046%
-0.547%
0.155%
-0.563%
-0.150%
-0.086%
0.056%
0.187%
0.671%
1.665%
-0.207%
0.503%
-0.061%
-0.009%
0.298%
0.586%
0.061%
0.368%
-0.572%
-0.063%
-0.468%
0.142%
-0.052%
0.174%
0.451%
-0.046%
-0.039%
0.520%
-0.457%
-0.210%
-0.153%
-0.844%
0.304%
-0.128%
0.713%
0.349%
-0.084%
0.241%
-0.467%
-0.678%
0.196%
-0.160%
0.693%
0.267%
1.136%
0.695%
-0.098%
-0.397%
0.004%
-0.278%
-0.086%
-0.177%
-0.479%
0.557%
0.136%
0.048%
-0.622%
-0.969%
-0.483%
0.289%
0.981%
0.370%
0.105%
0.063%
1.075%
0.215%
-0.873%
0.100%
-0.092%
0.959%
0.137%
-0.881%
-1.828%
-0.633%
0.576%
0.570%
-1.202%
0.461%
-0.161%
0.659%
-0.106%
0.753%
-0.031%
0.642%
-0.666%
0.047%
0.980%
-0.295%
-0.331%
0.510%
0.474%
0.279%
-0.926%
0.236%
1.309%
-0.165%
-0.377%
1.636%
0.722%
-1.684%
-0.104%
-0.283%
0.380%
0.002%
0.994%
0.600%
-0.311%
-0.701%
0.371%
-0.430%
-0.825%
-0.086%
0.481%
1.056%
-0.337%
0.026%
0.494%
-1.407%
-0.981%
-0.227%
-0.047%
-0.323%
0.525%
-1.299%
-0.109%
-0.255%
-0.085%
1.085%
0.081%
0.005%
1.061%
0.707%
0.627%
0.583%
-0.444%
-0.664%
-0.043%
-1.674%
-0.447%
-0.116%
0.564%
-0.286%
0.917%
0.221%
-0.036%
0.405%
-1.013%
-0.520%
-0.585%
-0.310%
0.411%
-0.667%
-0.914%
0.836%
0.238%
0.249%
-0.137%
-0.276%
0.789%
-0.226%
0.722%
0.629%
-0.029%
-1.903%
0.703%
-2.069%
-0.427%
-0.522%
0.768%
-0.429%
0.301%
0.408%
1.684%
-0.066%
-0.887%
-0.046%
0.205%
-0.155%
1.455%
1.456%
-2.536%
0.325%
-0.744%
0.557%
0.136%
1.735%
0.644%
0.317%
1.089%
-0.152%
0.747%
0.819%
1.228%
1.900%
-0.218%
-0.568%
-0.010%
0.410%
0.362%
0.010%
0.067%
0.180%
-0.495%
0.965%
0.045%
-0.752%
-0.108%
0.870%
-0.101%
0.490%
0.146%
1.070%
-0.248%
0.987%
0.305%
-1.529%
-0.089%
-0.922%
1.011%
-0.692%
-1.176%
-0.406%
-0.653%
-0.109%
-0.868%
-0.688%
-1.951%
-0.859%
-0.107%
0.699%
-0.137%
-0.282%
0.394%
-0.243%
-0.177%
0.759%
2.668%
-0.027%
-0.367%
0.764%
0.227%
0.333%
-0.700%
0.201%
0.384%
0.323%
1.970%
0.116%
-0.420%
-0.493%
-1.397%
0.418%
-1.303%
0.446%
0.012%
-0.377%
0.072%
1.844%
-0.746%
2.891%
-0.015%
-1.341%
-1.033%
-1.371%
-1.820%
-1.461%
-0.507%
-0.532%
-0.840%
0.851%
1.225%
-1.919%
2.525%
-4.957%
-0.224%
0.007%
-1.224%
-1.499%
0.315%
0.158%
0.582%
-0.419%
0.173%
0.569%
-0.112%
-0.054%
0.826%
-0.176%
0.920%
0.206%
0.594%
-0.377%
0.343%
0.095%
0.198%
1.506%
0.149%
1.112%
-1.064%
-0.771%
-1.384%
-0.858%
0.997%
-0.708%
0.329%
0.492%
-0.031%
0.529%
0.300%
0.984%
0.076%
0.476%
0.302%
-1.743%
0.024%
0.983%
0.515%
-0.287%
0.986%
-0.359%
0.066%
0.632%
0.082%
-0.379%
0.699%
1.508%
0.575%
0.278%
-0.698%
-0.284%
0.358%
-1.127%
0.168%
2.267%
1.109%
0.153%
1.240%
0.597%
-1.991%
-0.438%
-0.261%
1.994%
-1.719%
0.986%
-4.441%
-1.429%
0.358%
-1.200%
-1.446%
-0.760%
0.745%
1.410%
-1.184%
1.934%
-2.583%
-2.912%
0.078%
-1.448%
0.953%
-1.773%
0.001%
0.224%
0.211%
1.143%
0.880%
2.084%
2.202%
2.370%
-0.387%
2.169%
-3.392%
-2.259%
-0.306%
0.307%
-2.906%
-2.487%
0.956%
-2.300%
-1.774%
0.609%
2.096%
1.541%
-2.695%
-0.329%
-0.171%
3.395%
0.033%
-0.255%
-2.037%
0.515%
-3.376%
0.367%
-3.923%
2.279%
-3.932%
-1.287%
0.416%
-0.750%
-1.363%
0.505%
-2.622%
-0.517%
0.364%
0.567%
0.137%
0.273%
-0.698%
1.868%
0.635%
-0.445%
0.044%
0.044%
1.517%
-1.614%
0.256%
0.856%
0.015%
0.782%
0.999%
0.059%
0.421%
0.621%
0.256%
-0.066%
1.063%
-0.719%
2.422%
-2.504%
0.485%
-0.514%
0.172%
0.455%
1.054%
2.462%
-1.028%
2.555%
1.707%
3.701%
-1.905%
-1.677%
2.822%
-3.603%
-5.232%
0.487%
-0.967%
-0.018%
0.068%
-0.525%
0.997%
1.565%
2.359%
1.119%
1.493%
-2.696%
-0.048%
1.264%
0.185%
0.964%
0.439%
1.037%
1.007%
-0.699%
1.390%
0.989%
1.165%
0.767%
0.849%
0.262%
0.792%
0.627%
0.660%
-0.784%
0.219%
-0.695%
2.419%
-0.074%
1.231%
-0.308%
1.063%
-2.445%
0.161%
-0.953%
-0.595%
-1.739%
1.004%
1.089%
-0.232%
1.155%
0.277%
0.324%
0.200%
0.111%
1.552%
1.619%
1.434%
-0.237%
1.150%
0.192%
0.177%
1.274%
0.904%
0.081%
1.096%
0.146%
0.633%
1.269%
-1.148%
0.646%
-0.941%
0.573%
1.228%
-0.070%
0.658%
0.632%
-0.826%
-0.252%
0.146%
-0.069%
1.075%
-0.185%
0.621%
0.236%
0.406%
0.209%
0.143%
0.319%
-0.053%
0.955%
-0.529%
-0.273%
-0.050%
0.131%
-0.196%
-0.029%
-0.192%
0.397%
-0.240%
-0.009%
-0.240%
0.254%
-0.062%
0.440%
0.354%
0.309%
-0.467%
0.561%
0.399%
0.156%
0.453%
0.760%
0.526%
0.595%
-0.416%
0.727%
0.241%
0.494%
0.618%
-0.984%
-0.023%
0.180%
-0.776%
0.325%
-0.661%
0.528%
-0.175%
-0.030%
-2.289%
-0.178%
0.544%
0.024%
0.287%
-0.074%
0.415%
0.828%
0.722%
-0.308%
0.858%
0.986%
-0.279%
-0.856%
-0.375%
0.495%
-0.185%
-1.124%
-0.090%
0.532%
0.623%
0.365%
-1.189%
-0.888%
0.555%
0.358%
-0.430%
0.310%
0.610%
0.352%
0.199%
-0.651%
0.455%
0.353%
-0.145%
-0.076%
0.151%
0.732%
0.088%
-0.026%
0.511%
0.769%
0.183%
-0.055%
-0.443%
0.286%
1.046%
0.631%
-0.404%
0.538%
-0.053%
-1.083%
0.381%
0.202%
-0.112%
0.244%
-0.427%
1.391%
0.935%
-0.029%
0.299%
-0.044%
-0.003%
0.052%
0.094%
0.304%
0.451%
-0.158%
-0.280%
0.344%
0.252%
0.167%
0.910%
0.347%
-0.255%
-0.425%
-0.035%
-0.575%
0.257%
0.575%
-1.066%
-0.818%
-0.170%
-0.789%
0.200%
0.263%
0.652%
-0.127%
0.243%
0.010%
-0.214%
0.469%
0.168%
-0.591%
0.191%
0.358%
0.924%
-0.453%
0.155%
0.636%
-0.615%
0.249%
-0.220%
0.637%
-0.287%
-0.503%
-0.112%
0.008%
0.035%
0.514%
0.720%
-0.284%
-0.179%
-0.931%
0.415%
-0.335%
-0.052%
0.096%
0.835%
0.389%
-0.215%
-0.312%
0.749%
0.051%
0.301%
0.446%
-0.198%
0.019%
0.267%
-0.044%
-0.403%
0.843%
0.853%
0.611%
0.130%
0.577%
-0.142%
-0.209%
0.994%
-1.045%
-0.277%
-0.029%
0.890%
-0.220%
0.407%
0.589%
0.164%
0.399%
LÃI SUẤT NGÂN HÀNG 12/2021
STT NGÂN HÀNG LÃI SUẤT
1 ABBank 6.40%
2 Agribank 5.50%
3 Bắc Á 6.50%
4 Bảo Việt 6.35%
5 BIDV 5.60%
6 CBBank 6.55%
7 Đông Á 6.00%
8 DongABank 5.80%
9 Eximbank 5.70%
10 GPBank 6.40%
11 HDBank 5.65%
12 Kiên Long 6.50%
13 MBBank 4.85%
14 MSB 5.60%
15 NamABank 6.10%
16 NCB 6.50%
17 OCB 5.90%
18 OceanBank 6.10%
19 PVcomBank 6.20%
20 Saigonbank 5.60%
21 SCB 6.80%
22 SeABank 6.23%
23 SHB 5.70%
24 Techcombank 5.10%
25 VIB 6.19%
26 VietCapitalBank 6.20%
27 Vietcombank 5.50%
28 VietinBank 5.60%
29 VPBank 5.34%
LÃI SUẤT TRUNG BÌNH
5.95%

04 DoanKhanhChi BaithiKTHP

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

04 DoanKhanhChi BaithiKTHP

Uploaded by

Copyright:

Available Formats

BÀI THI KẾT THÚC HỌC PHẦN

MÔN: TÀI CHÍNH ĐỊNH LƯỢNG

Họ và tên: Đoàn Khánh Chi

MÔ HÌNH DỰ PHÓNG BÁO CÁO TÀI CHÍNH V

II. LƯU CHUYỂN TIỀN TỪ HOẠT ĐỘNG ĐẦU TƯ

ĐỊNH GIÁ DOANH NGHIỆP

DỰ PHÓNG BÁO CÁO THU NHẬP

DỰ PHÓNG BẢNG CÂN ĐỐI KẾ TOÁN

DỰ PHÓNG DÒNG TIỀN

2021 2022 2023

H NGHIỆP ĐỊNH GIÁ PE

TWO-DIMENSIONAL SENSITIVITY ANALYSIS

2024 2025 2026

2024 2025 2026

2,270,921,667,794 2,010,718,903,524 1,739,277,051,544

233,111,565,123 227,540,010,989 222,101,621,486

ĐÁNH GIÁ SỰ TĂNG TRƯỞNG

Year-on-year growth rate

2018 2019 2020

h rate FPT Corp's Sales Regressed on Year

2020 2021 30,000,000,000,000

Tổng doanh thu Linear (Tổng doanh thu)

8 2018.5 2019 2019.5 2020 2020.5 2021 2021.5

anh thu Linear (Tổng doanh thu)

2018 2019 2020

Net Operating Cost/Total revenue

2018 2019 2020 2021

Vòng đời trung bình Khấu hao trung bình năm

TSCĐ THUẦN/DOANH THU

2018 2019 2020

2018 2019 2020

2018 2019 2020

Lợi nhuận ròng sau thuế 3,528,113,914,381

3,209,606,623,854 3,911,712,166,873 4,423,745,217,598

2019 2020 2020 AVERAGE

You might also like