NDN vs VNM (2024)
KEY RATIOS
ROE (%)
NDN
3.32
VNM
26.13
ROA (%)
NDN
2.83
VNM
17.17
Gross Margin (%)
NDN
47.69
VNM
41.39
Net Margin (%)
NDN
65.04
VNM
15.29
Debt/Equity
NDN
0.17
VNM
0.52
Equity Multiplier
NDN
1.17
VNM
1.52
Balance Sheet
| Item | NDN | VNM |
|---|---|---|
| Current Assets | 1,011.4 | 37,554 |
| Non-Current Assets | 266.4 | 17,495 |
| Fixed Assets | 3.3 | 12,551 |
| Total Assets | 1,277.8 | 55,049 |
| Total Liabilities | 189.0 | 18,875 |
| Current Liabilities | 187.7 | 18,460 |
| Non-Current Liabilities | 1.3 | 415.1 |
| Owner's Equity | 1,088.8 | 36,174 |
Income Statement
| Item | NDN | VNM |
|---|---|---|
| Revenue | 55.6 | 61,824 |
| Profit Attr. to Parent | 36.2 | 9,392.3 |
| Cost of Goods Sold | -29.1 | -36,192 |
| Gross Profit | 26.5 | 25,590 |
| Selling Expenses | -6.7 | -13,358 |
| G&A Expenses | -7.5 | -1,827.9 |
| Operating Profit | 47.5 | 11,594 |
| Profit Before Tax | 42.0 | 11,600 |
| Net Profit After Tax | 36.2 | 9,452.9 |
Cash Flow
| Item | NDN | VNM |
|---|---|---|
| Depreciation | 0 | 2,095.2 |
| Interest Paid | 0 | -336.7 |
| Tax Paid | 0 | -2,127.7 |
| Operating Cash Flow | -130.5 | 9,685.9 |
| Capex | 0 | -1,741.5 |
| Investing Cash Flow | -52.7 | -3,739.1 |
| Proceeds From Borrowings | 226.9 | 17,420 |
| Repayment Of Borrowings | -214.2 | -16,624 |
| Dividends Paid | 0 | -8,159.6 |
| Financing Cash Flow | 12.7 | -6,641.3 |
| Net Change in Cash | -170.5 | -694.4 |
| Ending Cash Balance | 97.4 | 2,225.9 |