PPE vs VNM (2018)
KEY RATIOS
ROE (%)
PPE
8.55
VNM
38.85
ROA (%)
PPE
4.81
VNM
27.31
Gross Margin (%)
PPE
56.77
VNM
46.76
Net Margin (%)
PPE
12.18
VNM
19.39
Debt/Equity
PPE
0.78
VNM
0.42
Equity Multiplier
PPE
1.78
VNM
1.42
Balance Sheet
| Item | PPE | VNM |
|---|---|---|
| Current Assets | 19.5 | 20,560 |
| Non-Current Assets | 0.07 | 16,806 |
| Fixed Assets | 0 | 13,365 |
| Total Assets | 19.6 | 37,366 |
| Total Liabilities | 8.6 | 11,095 |
| Current Liabilities | 8.3 | 10,640 |
| Non-Current Liabilities | 0.29 | 455.1 |
| Owner's Equity | 11.0 | 26,271 |
Income Statement
| Item | PPE | VNM |
|---|---|---|
| Revenue | 7.7 | 52,629 |
| Profit Attr. to Parent | 0.94 | 10,227 |
| Cost of Goods Sold | -3.3 | -27,951 |
| Gross Profit | 4.4 | 24,611 |
| Selling Expenses | 0 | -12,266 |
| G&A Expenses | -1.7 | -1,133.3 |
| Operating Profit | 2.7 | 11,877 |
| Profit Before Tax | 0.94 | 12,052 |
| Net Profit After Tax | 0.94 | 10,206 |
Cash Flow
| Item | PPE | VNM |
|---|---|---|
| Depreciation | 0 | 1,626.6 |
| Interest Paid | 0 | -110.7 |
| Tax Paid | 0 | -1,879.6 |
| Operating Cash Flow | -3.3 | 8,140.2 |
| Capex | 0 | -3,185.8 |
| Investing Cash Flow | 266 | -1,045.1 |
| Financing Cash Flow | 0 | -6,535.1 |
| Net Change in Cash | -3.3 | 560.0 |
| Ending Cash Balance | 1.2 | 1,522.6 |
| Proceeds From Borrowings | — | 4,828.0 |
| Repayment Of Borrowings | — | -4,103.6 |
| Dividends Paid | — | -7,256.2 |