HSI vs VNM (2023)
KEY RATIOS
ROE (%)
HSI
—
VNM
25.75
ROA (%)
HSI
—
VNM
17.12
Gross Margin (%)
HSI
—
VNM
40.58
Net Margin (%)
HSI
—
VNM
14.91
Debt/Equity
HSI
—
VNM
0.5
Equity Multiplier
HSI
—
VNM
1.5
Balance Sheet
| Item | HSI | VNM |
|---|---|---|
| Current Assets | — | 35,936 tỷ |
| Non-Current Assets | — | 16,737 tỷ |
| Fixed Assets | — | 12,690 tỷ |
| Tangible Fixed Assets | — | 11,689 tỷ |
| Intangible Fixed Assets | — | 1,001.1 tỷ |
| Total Assets | — | 52,673 tỷ |
| Total Liabilities | — | 17,648 tỷ |
| Current Liabilities | — | 17,139 tỷ |
| Non-Current Liabilities | — | 508.9 tỷ |
| Owner's Equity | — | 35,026 tỷ |
Income Statement
| Item | HSI | VNM |
|---|---|---|
| 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 |
| G&A Expenses | — | 1,755.6 tỷ |
| Operating Profit | — | 10,904 tỷ |
| Profit Before Tax | — | 10,968 tỷ |
| Net Profit After Tax | — | 9,019.4 tỷ |
| Profit Attr. to Parent | — | 8,873.8 tỷ |
| EPS (VND) | — | 3,796 |
Cash Flow
| Item | HSI | VNM |
|---|---|---|
| Operating Cash Flow | — | 7,887.4 tỷ |
| Investing Cash Flow | — | -2,988.5 tỷ |
| Financing Cash Flow | — | -4,292.8 tỷ |
| Ending Cash Balance | — | 2,912.0 tỷ |