HSA vs VNM (2022)
KEY RATIOS
ROE (%)
HSA
0.25
VNM
26.14
ROA (%)
HSA
0.25
VNM
17.69
Gross Margin (%)
HSA
—
VNM
39.78
Net Margin (%)
HSA
—
VNM
14.28
Debt/Equity
HSA
0.0
VNM
0.48
Equity Multiplier
HSA
1.0
VNM
1.48
Balance Sheet
| Item | HSA | VNM |
|---|---|---|
| Current Assets | 90.6 tỷ | 31,560 tỷ |
| Non-Current Assets | 197.0 tỷ | 16,922 tỷ |
| Total Assets | 287.6 tỷ | 48,483 tỷ |
| Total Liabilities | 1.3 tỷ | 15,666 tỷ |
| Current Liabilities | 1.3 tỷ | 15,308 tỷ |
| Owner's Equity | 286.3 tỷ | 32,817 tỷ |
| Fixed Assets | — | 11,903 tỷ |
| Tangible Fixed Assets | — | 10,860 tỷ |
| Intangible Fixed Assets | — | 1,042.8 tỷ |
| Non-Current Liabilities | — | 357.7 tỷ |
Income Statement
| Item | HSA | VNM |
|---|---|---|
| G&A Expenses | 0.80 tỷ | 1,595.8 tỷ |
| Operating Profit | 1.0 tỷ | 10,491 tỷ |
| Profit Before Tax | 1.0 tỷ | 10,496 tỷ |
| Net Profit After Tax | 0.72 tỷ | 8,577.6 tỷ |
| Profit Attr. to Parent | 0.72 tỷ | 8,516.0 tỷ |
| EPS (VND) | 92 | 3,632 |
| Revenue | — | 60,075 tỷ |
| Net Revenue | — | 59,956 tỷ |
| Cost of Goods Sold | — | 36,059 tỷ |
| Gross Profit | — | 23,897 tỷ |
| Selling Expenses | — | 12,548 tỷ |
Cash Flow
| Item | HSA | VNM |
|---|---|---|
| Operating Cash Flow | — | 8,827.3 tỷ |
| Investing Cash Flow | — | 3,472.8 tỷ |
| Financing Cash Flow | — | -12,360 tỷ |
| Ending Cash Balance | — | 2,299.9 tỷ |