HDB vs VNM (2025)
KEY RATIOS
ROE (%)
HDB
21.79
VNM
27.3
ROA (%)
HDB
1.83
VNM
17.66
Gross Margin (%)
HDB
51.1
VNM
41.13
Net Margin (%)
HDB
25.08
VNM
14.77
Debt/Equity
HDB
10.9
VNM
0.55
Equity Multiplier
HDB
11.9
VNM
1.55
Balance Sheet
| Item | HDB | VNM |
|---|---|---|
| Tangible Fixed Assets | 973.2 tỷ | 11,618 tỷ |
| Intangible Fixed Assets | 887.3 tỷ | 1,030.8 tỷ |
| Total Assets | 931,101 tỷ | 53,312 tỷ |
| Total Liabilities | 852,837 tỷ | 18,829 tỷ |
| Owner's Equity | 78,265 tỷ | 34,483 tỷ |
| Current Assets | — | 36,261 tỷ |
| Non-Current Assets | — | 17,051 tỷ |
| Fixed Assets | — | 12,649 tỷ |
| Current Liabilities | — | 18,520 tỷ |
| Non-Current Liabilities | — | 309.1 tỷ |
Income Statement
| Item | HDB | VNM |
|---|---|---|
| Revenue | 67,992 tỷ | 63,724 tỷ |
| Gross Profit | 34,746 tỷ | 26,209 tỷ |
| Operating Profit | 31,073 tỷ | 11,660 tỷ |
| Profit Before Tax | 21,322 tỷ | 11,650 tỷ |
| Net Profit After Tax | 17,053 tỷ | 9,413.6 tỷ |
| Profit Attr. to Parent | 16,503 tỷ | 9,410.2 tỷ |
| EPS (VND) | 3,580 | 4,028 |
| Net Revenue | — | 63,646 tỷ |
| Cost of Goods Sold | — | 37,436 tỷ |
| Selling Expenses | — | 13,642 tỷ |
| G&A Expenses | — | 1,904.1 tỷ |
Cash Flow
| Item | HDB | VNM |
|---|---|---|
| Operating Cash Flow | 75,411 tỷ | 8,668.1 tỷ |
| Investing Cash Flow | -122.0 tỷ | 1,976.1 tỷ |
| Financing Cash Flow | 7,823.7 tỷ | -11,082 tỷ |
| Ending Cash Balance | 220,375 tỷ | 1,794.9 tỷ |