MSB vs VNM (2023)
KEY RATIOS
ROE (%)
MSB
14.84
VNM
25.75
ROA (%)
MSB
1.74
VNM
17.12
Gross Margin (%)
MSB
48.49
VNM
40.58
Net Margin (%)
MSB
24.51
VNM
14.91
Debt/Equity
MSB
7.53
VNM
0.5
Equity Multiplier
MSB
8.53
VNM
1.5
Balance Sheet
| Item | MSB | VNM |
|---|---|---|
| Tangible Fixed Assets | 202.5 tỷ | 11,689 tỷ |
| Intangible Fixed Assets | 200.2 tỷ | 1,001.1 tỷ |
| Total Assets | 267,006 tỷ | 52,673 tỷ |
| Total Liabilities | 235,708 tỷ | 17,648 tỷ |
| Owner's Equity | 31,298 tỷ | 35,026 tỷ |
| Current Assets | — | 35,936 tỷ |
| Non-Current Assets | — | 16,737 tỷ |
| Fixed Assets | — | 12,690 tỷ |
| Current Liabilities | — | 17,139 tỷ |
| Non-Current Liabilities | — | 508.9 tỷ |
Income Statement
| Item | MSB | VNM |
|---|---|---|
| Revenue | 18,951 tỷ | 60,479 tỷ |
| Gross Profit | 9,188.5 tỷ | 24,545 tỷ |
| Operating Profit | 7,446.7 tỷ | 10,904 tỷ |
| Profit Before Tax | 5,829.9 tỷ | 10,968 tỷ |
| Net Profit After Tax | 4,644.2 tỷ | 9,019.4 tỷ |
| Profit Attr. to Parent | 4,644.2 tỷ | 8,873.8 tỷ |
| EPS (VND) | 2,322 | 3,796 |
| Net Revenue | — | 60,369 tỷ |
| Cost of Goods Sold | — | 35,824 tỷ |
| Selling Expenses | — | 13,018 tỷ |
| G&A Expenses | — | 1,755.6 tỷ |
Cash Flow
| Item | MSB | VNM |
|---|---|---|
| Operating Cash Flow | 21,985 tỷ | 7,887.4 tỷ |
| Investing Cash Flow | -117.9 tỷ | -2,988.5 tỷ |
| Ending Cash Balance | 56,914 tỷ | 2,912.0 tỷ |
| Financing Cash Flow | — | -4,292.8 tỷ |