DAC vs VNM (2024)
KEY RATIOS
ROE (%)
DAC
33.85
VNM
26.13
ROA (%)
DAC
-14.56
VNM
17.17
Gross Margin (%)
DAC
9.67
VNM
41.39
Net Margin (%)
DAC
-5.11
VNM
15.29
Debt/Equity
DAC
-3.32
VNM
0.52
Equity Multiplier
DAC
-2.32
VNM
1.52
Balance Sheet
| Item | DAC | VNM |
|---|---|---|
| Current Assets | 10.4 | 37,554 |
| Non-Current Assets | 3.0 | 17,495 |
| Fixed Assets | 3.0 | 12,551 |
| Total Assets | 13.4 | 55,049 |
| Total Liabilities | 19.2 | 18,875 |
| Current Liabilities | 19.2 | 18,460 |
| Non-Current Liabilities | 0 | 415.1 |
| Owner's Equity | -5.8 | 36,174 |
Income Statement
| Item | DAC | VNM |
|---|---|---|
| Revenue | 38.2 | 61,824 |
| Profit Attr. to Parent | -2.0 | 9,392.3 |
| Net Revenue | 38.2 | — |
| Cost of Goods Sold | -34.5 | -36,192 |
| Gross Profit | 3.7 | 25,590 |
| Selling Expenses | -1.1 | -13,358 |
| G&A Expenses | -4.4 | -1,827.9 |
| Operating Profit | -2.4 | 11,594 |
| Profit Before Tax | -2.0 | 11,600 |
| Net Profit After Tax | -2.0 | 9,452.9 |
Cash Flow
| Item | DAC | VNM |
|---|---|---|
| Depreciation | 1.2 | 2,095.2 |
| Interest Paid | -0.56 | -336.7 |
| Tax Paid | 0 | -2,127.7 |
| Operating Cash Flow | 0.30 | 9,685.9 |
| Capex | 0 | -1,741.5 |
| Investing Cash Flow | 1,454 | -3,739.1 |
| Proceeds From Borrowings | 0.21 | 17,420 |
| Repayment Of Borrowings | -1.3 | -16,624 |
| Financing Cash Flow | -1.1 | -6,641.3 |
| Net Change in Cash | -0.82 | -694.4 |
| Ending Cash Balance | 0.41 | 2,225.9 |
| Dividends Paid | — | -8,159.6 |