BGW vs VNM (2022)
KEY RATIOS
ROE (%)
BGW
5.58
VNM
26.14
ROA (%)
BGW
4.72
VNM
17.69
Gross Margin (%)
BGW
36.32
VNM
39.78
Net Margin (%)
BGW
6.71
VNM
14.28
Debt/Equity
BGW
0.18
VNM
0.48
Equity Multiplier
BGW
1.18
VNM
1.48
Balance Sheet
| Item | BGW | VNM |
|---|---|---|
| Current Assets | 111.9 | 31,560 |
| Non-Current Assets | 114.1 | 16,922 |
| Fixed Assets | 78.4 | 11,903 |
| Total Assets | 226.0 | 48,483 |
| Total Liabilities | 34.5 | 15,666 |
| Current Liabilities | 34.5 | 15,308 |
| Non-Current Liabilities | 0 | 357.7 |
| Owner's Equity | 191.5 | 32,817 |
Income Statement
| Item | BGW | VNM |
|---|---|---|
| Revenue | 159.0 | 60,075 |
| Profit Attr. to Parent | 10.7 | 8,516.0 |
| Net Revenue | 159.0 | — |
| Cost of Goods Sold | -101.2 | -36,059 |
| Gross Profit | 57.8 | 23,897 |
| Selling Expenses | -34.1 | -12,548 |
| G&A Expenses | -14.6 | -1,595.8 |
| Operating Profit | 12.8 | 10,491 |
| Profit Before Tax | 13.4 | 10,496 |
| Net Profit After Tax | 10.7 | 8,577.6 |
Cash Flow
| Item | BGW | VNM |
|---|---|---|
| Operating Cash Flow | -2.2 | 8,827.3 |
| Capex | -6.7 | -1,456.9 |
| Investing Cash Flow | -4.9 | 3,472.8 |
| Proceeds From Borrowings | 0 | 6,257.5 |
| Repayment Of Borrowings | 0 | -10,789 |
| Dividends Paid | -8.2 | -8,166.9 |
| Financing Cash Flow | -8.2 | -12,360 |
| Net Change in Cash | -15.3 | -60.2 |
| Ending Cash Balance | 16.9 | 2,299.9 |
| Depreciation | — | 2,095.4 |
| Interest Paid | — | -141.3 |
| Tax Paid | — | -1,975.3 |