HDB vs VNM (2022)
KEY RATIOS
ROE (%)
HDB
21.05
VNM
26.14
ROA (%)
HDB
1.97
VNM
17.69
Gross Margin (%)
HDB
54.05
VNM
39.78
Net Margin (%)
HDB
24.64
VNM
14.28
Debt/Equity
HDB
9.68
VNM
0.48
Equity Multiplier
HDB
10.68
VNM
1.48
Balance Sheet
| Item | HDB | VNM |
|---|---|---|
| Tangible Fixed Assets | 631.6 tỷ | 10,860 tỷ |
| Intangible Fixed Assets | 683.4 tỷ | 1,042.8 tỷ |
| Total Assets | 416,273 tỷ | 48,483 tỷ |
| Total Liabilities | 377,278 tỷ | 15,666 tỷ |
| Owner's Equity | 38,995 tỷ | 32,817 tỷ |
| Current Assets | — | 31,560 tỷ |
| Non-Current Assets | — | 16,922 tỷ |
| Fixed Assets | — | 11,903 tỷ |
| Current Liabilities | — | 15,308 tỷ |
| Non-Current Liabilities | — | 357.7 tỷ |
Income Statement
| Item | HDB | VNM |
|---|---|---|
| Revenue | 33,323 tỷ | 60,075 tỷ |
| Gross Profit | 18,012 tỷ | 23,897 tỷ |
| Operating Profit | 13,336 tỷ | 10,491 tỷ |
| Profit Before Tax | 10,268 tỷ | 10,496 tỷ |
| Net Profit After Tax | 8,209.5 tỷ | 8,577.6 tỷ |
| Profit Attr. to Parent | 7,749.8 tỷ | 8,516.0 tỷ |
| EPS (VND) | 3,081 | 3,632 |
| Net Revenue | — | 59,956 tỷ |
| Cost of Goods Sold | — | 36,059 tỷ |
| Selling Expenses | — | 12,548 tỷ |
| G&A Expenses | — | 1,595.8 tỷ |
Cash Flow
| Item | HDB | VNM |
|---|---|---|
| Operating Cash Flow | -15,719 tỷ | 8,827.3 tỷ |
| Investing Cash Flow | -78.0 tỷ | 3,472.8 tỷ |
| Financing Cash Flow | 200.0 tỷ | -12,360 tỷ |
| Ending Cash Balance | 54,534 tỷ | 2,299.9 tỷ |