HSA vs VNM (2023)
KEY RATIOS
ROE (%)
HSA
0.42
VNM
25.75
ROA (%)
HSA
0.42
VNM
17.12
Gross Margin (%)
HSA
—
VNM
40.58
Net Margin (%)
HSA
—
VNM
14.91
Debt/Equity
HSA
0.0
VNM
0.5
Equity Multiplier
HSA
1.0
VNM
1.5
Balance Sheet
| Item | HSA | VNM |
|---|---|---|
| Current Assets | 37.0 tỷ | 35,936 tỷ |
| Non-Current Assets | 250.5 tỷ | 16,737 tỷ |
| Total Assets | 287.5 tỷ | 52,673 tỷ |
| Total Liabilities | 8,585 | 17,648 tỷ |
| Current Liabilities | 8,585 | 17,139 tỷ |
| Owner's Equity | 287.5 tỷ | 35,026 tỷ |
| Fixed Assets | — | 12,690 tỷ |
| Tangible Fixed Assets | — | 11,689 tỷ |
| Intangible Fixed Assets | — | 1,001.1 tỷ |
| Non-Current Liabilities | — | 508.9 tỷ |
Income Statement
| Item | HSA | VNM |
|---|---|---|
| G&A Expenses | 0.71 tỷ | 1,755.6 tỷ |
| Operating Profit | -0.70 tỷ | 10,904 tỷ |
| Profit Before Tax | 1.7 tỷ | 10,968 tỷ |
| Net Profit After Tax | 1.2 tỷ | 9,019.4 tỷ |
| Profit Attr. to Parent | 1.2 tỷ | 8,873.8 tỷ |
| EPS (VND) | 152 | 3,796 |
| Revenue | — | 60,479 tỷ |
| Net Revenue | — | 60,369 tỷ |
| Cost of Goods Sold | — | 35,824 tỷ |
| Gross Profit | — | 24,545 tỷ |
| Selling Expenses | — | 13,018 tỷ |
Cash Flow
| Item | HSA | VNM |
|---|---|---|
| Operating Cash Flow | -86.6 tỷ | 7,887.4 tỷ |
| Investing Cash Flow | 86.7 tỷ | -2,988.5 tỷ |
| Ending Cash Balance | 1.2 tỷ | 2,912.0 tỷ |
| Financing Cash Flow | — | -4,292.8 tỷ |