ABI vs VNM (2024)
KEY RATIOS
ROE (%)
ABI
13.29
VNM
26.13
ROA (%)
ABI
4.72
VNM
17.17
Gross Margin (%)
ABI
29.03
VNM
41.39
Net Margin (%)
ABI
8.56
VNM
15.29
Debt/Equity
ABI
1.82
VNM
0.52
Equity Multiplier
ABI
2.82
VNM
1.52
Balance Sheet
| Item | ABI | VNM |
|---|---|---|
| Current Assets | 4,180.3 | 37,554 |
| Non-Current Assets | 160.0 | 17,495 |
| Fixed Assets | 131.4 | 12,551 |
| Total Assets | 4,340.3 | 55,049 |
| Total Liabilities | 2,799.5 | 18,875 |
| Current Liabilities | 2,799.5 | 18,460 |
| Non-Current Liabilities | 0 | 415.1 |
| Owner's Equity | 1,540.8 | 36,174 |
Income Statement
| Item | ABI | VNM |
|---|---|---|
| Revenue | 2,392.2 | 61,824 |
| Profit Attr. to Parent | 204.7 | 9,392.3 |
| Net Revenue | 2,153.3 | — |
| Gross Profit | 694.4 | 25,590 |
| G&A Expenses | -588.7 | -1,827.9 |
| Operating Profit | 105.7 | 11,594 |
| Profit Before Tax | 256.1 | 11,600 |
| Net Profit After Tax | 204.7 | 9,452.9 |
| Cost of Goods Sold | — | -36,192 |
| Selling Expenses | — | -13,358 |
Cash Flow
| Item | ABI | VNM |
|---|---|---|
| Operating Cash Flow | 160.3 | 9,685.9 |
| Capex | -8.1 | -1,741.5 |
| Investing Cash Flow | 9.2 | -3,739.1 |
| Proceeds From Borrowings | 0 | 17,420 |
| Repayment Of Borrowings | 0 | -16,624 |
| Dividends Paid | -142.4 | -8,159.6 |
| Financing Cash Flow | -134.1 | -6,641.3 |
| Net Change in Cash | 35.5 | -694.4 |
| Ending Cash Balance | 152.3 | 2,225.9 |
| Depreciation | — | 2,095.2 |
| Interest Paid | — | -336.7 |
| Tax Paid | — | -2,127.7 |