EMG vs VNM (2015)
KEY RATIOS
ROE (%)
EMG
14.09
VNM
—
ROA (%)
EMG
10.41
VNM
—
Gross Margin (%)
EMG
41.57
VNM
40.43
Net Margin (%)
EMG
11.51
VNM
—
Debt/Equity
EMG
0.35
VNM
0.31
Equity Multiplier
EMG
1.35
VNM
1.31
Balance Sheet
| Item | EMG | VNM |
|---|---|---|
| Current Assets | 65.9 tỷ | — |
| Non-Current Assets | 11.1 tỷ | 10,746,300,510,728 tỷ |
| Fixed Assets | 9.8 tỷ | 8,214,134,749,497 tỷ |
| Total Assets | 77.1 tỷ | 27,478,175,944,352 tỷ |
| Total Liabilities | 20.1 tỷ | 6,554,260,196,767 tỷ |
| Current Liabilities | 19.2 tỷ | — |
| Non-Current Liabilities | 0.96 tỷ | 549,943,361,554 tỷ |
| Owner's Equity | 57.0 tỷ | 20,923,915,747,585 tỷ |
Income Statement
| Item | EMG | VNM |
|---|---|---|
| Revenue | 69.7 tỷ | 40,222,599,525,948 tỷ |
| Net Revenue | 69.7 tỷ | — |
| Cost of Goods Sold | -40.7 tỷ | — |
| Gross Profit | 29.0 tỷ | 16,262,414,942,236 tỷ |
| Selling Expenses | -4.9 tỷ | -6,257,506,620,133 tỷ |
| G&A Expenses | -15.3 tỷ | — |
| Operating Profit | 9.8 tỷ | — |
| Profit Before Tax | 10.3 tỷ | 9,367,141,056,385 tỷ |
| Net Profit After Tax | 8.0 tỷ | — |
| Profit Attr. to Parent | 8.0 tỷ | — |
Cash Flow
| Item | EMG | VNM |
|---|---|---|
| Operating Cash Flow | 15.9 tỷ | — |
| Investing Cash Flow | -4.1 tỷ | -2,126,681,434,983 tỷ |
| Financing Cash Flow | -11.4 tỷ | — |
| Ending Cash Balance | 26.7 tỷ | — |