NSS vs VNM (2021)
KEY RATIOS
ROE (%)
NSS
26.85
VNM
—
ROA (%)
NSS
23.39
VNM
—
Gross Margin (%)
NSS
24.25
VNM
—
Net Margin (%)
NSS
19.26
VNM
—
Debt/Equity
NSS
0.15
VNM
—
Equity Multiplier
NSS
1.15
VNM
—
Balance Sheet
| Item | NSS | VNM |
|---|---|---|
| Current Assets | 192.2 tỷ | — |
| Non-Current Assets | 65.4 tỷ | — |
| Fixed Assets | 43.8 tỷ | — |
| Tangible Fixed Assets | 32.8 tỷ | — |
| Intangible Fixed Assets | 11.0 tỷ | — |
| Total Assets | 257.6 tỷ | — |
| Total Liabilities | 32.6 tỷ | — |
| Current Liabilities | 32.6 tỷ | — |
| Owner's Equity | 224.4 tỷ | — |
Income Statement
| Item | NSS | VNM |
|---|---|---|
| Revenue | 312.8 tỷ | — |
| Net Revenue | 312.8 tỷ | — |
| Cost of Goods Sold | 237.0 tỷ | — |
| Gross Profit | 75.9 tỷ | — |
| Selling Expenses | 0.04 tỷ | — |
| G&A Expenses | 11.4 tỷ | — |
| Operating Profit | 71.3 tỷ | — |
| Profit Before Tax | 71.3 tỷ | — |
| Net Profit After Tax | 60.2 tỷ | — |
| Profit Attr. to Parent | 60.2 tỷ | — |
| EPS (VND) | 5,847 | — |
Cash Flow
| Item | NSS | VNM |
|---|---|---|
| Operating Cash Flow | 37.8 tỷ | — |
| Investing Cash Flow | 36.4 tỷ | — |
| Financing Cash Flow | -85.9 tỷ | — |
| Ending Cash Balance | 10.0 tỷ | — |