CFM vs VNM (2021)
KEY RATIOS
ROE (%)
CFM
0.71
VNM
29.66
ROA (%)
CFM
0.66
VNM
19.94
Gross Margin (%)
CFM
53.05
VNM
43.07
Net Margin (%)
CFM
3.43
VNM
17.43
Debt/Equity
CFM
0.07
VNM
0.49
Equity Multiplier
CFM
1.07
VNM
1.49
Balance Sheet
| Item | CFM | VNM |
|---|---|---|
| Current Assets | 8.6 | 36,110 |
| Non-Current Assets | 12.1 | 17,222 |
| Fixed Assets | 7.4 | 12,707 |
| Total Assets | 20.7 | 53,332 |
| Total Liabilities | 1.4 | 17,482 |
| Current Liabilities | 1.1 | 17,068 |
| Non-Current Liabilities | 0.32 | 413.9 |
| Owner's Equity | 19.2 | 35,850 |
Income Statement
| Item | CFM | VNM |
|---|---|---|
| Revenue | 4.0 | 61,012 |
| Profit Attr. to Parent | 0.14 | 10,532 |
| Net Revenue | 4.0 | — |
| Cost of Goods Sold | -1.9 | -34,641 |
| Gross Profit | 2.1 | 26,278 |
| G&A Expenses | -2.1 | -1,567.3 |
| Operating Profit | 0.14 | 12,728 |
| Profit Before Tax | 0.14 | 12,922 |
| Net Profit After Tax | 0.14 | 10,633 |
| Selling Expenses | — | -12,951 |
Cash Flow
| Item | CFM | VNM |
|---|---|---|
| Depreciation | 0.53 | 2,121.3 |
| Interest Paid | -0.07 | -98.3 |
| Tax Paid | 0 | -2,356.6 |
| Operating Cash Flow | 3.5 | 9,432.0 |
| Capex | 0 | -1,531.0 |
| Investing Cash Flow | 0.06 | -3,933.2 |
| Proceeds From Borrowings | 0 | 9,597.0 |
| Repayment Of Borrowings | -0.17 | -7,551.5 |
| Dividends Paid | 0 | -7,620.8 |
| Financing Cash Flow | -0.17 | -5,257.4 |
| Net Change in Cash | 3.4 | 241.3 |
| Ending Cash Balance | 8.5 | 2,348.6 |