NXT vs VNM (2021)
KEY RATIOS
ROE (%)
NXT
14.25
VNM
—
ROA (%)
NXT
7.38
VNM
—
Gross Margin (%)
NXT
16.95
VNM
—
Net Margin (%)
NXT
9.68
VNM
—
Debt/Equity
NXT
0.93
VNM
—
Equity Multiplier
NXT
1.93
VNM
—
Balance Sheet
| Item | NXT | VNM |
|---|---|---|
| Current Assets | 39.5 tỷ | — |
| Non-Current Assets | 53.2 tỷ | — |
| Fixed Assets | 53.1 tỷ | — |
| Tangible Fixed Assets | 53.1 tỷ | — |
| Total Assets | 92.7 tỷ | — |
| Total Liabilities | 44.7 tỷ | — |
| Current Liabilities | 32.1 tỷ | — |
| Non-Current Liabilities | 12.6 tỷ | — |
| Owner's Equity | 48.0 tỷ | — |
Income Statement
| Item | NXT | VNM |
|---|---|---|
| Revenue | 70.7 tỷ | — |
| Net Revenue | 70.7 tỷ | — |
| Cost of Goods Sold | 58.7 tỷ | — |
| Gross Profit | 12.0 tỷ | — |
| G&A Expenses | 0.81 tỷ | — |
| Operating Profit | 9.1 tỷ | — |
| Profit Before Tax | 8.7 tỷ | — |
| Net Profit After Tax | 6.8 tỷ | — |
| Profit Attr. to Parent | 6.8 tỷ | — |
| EPS (VND) | 2,073 | — |
Cash Flow
| Item | NXT | VNM |
|---|---|---|
| Operating Cash Flow | 1.6 tỷ | — |
| Investing Cash Flow | 2.8 tỷ | — |
| Financing Cash Flow | -4.1 tỷ | — |
| Ending Cash Balance | 1.1 tỷ | — |