PRO vs VNM (2021)
KEY RATIOS
ROE (%)
PRO
3.98
VNM
29.66
ROA (%)
PRO
3.78
VNM
19.94
Gross Margin (%)
PRO
34.31
VNM
43.07
Net Margin (%)
PRO
14.61
VNM
17.43
Debt/Equity
PRO
0.05
VNM
0.49
Equity Multiplier
PRO
1.05
VNM
1.49
Balance Sheet
| Item | PRO | VNM |
|---|---|---|
| Current Assets | 23.5 | 36,110 |
| Non-Current Assets | 26.5 | 17,222 |
| Fixed Assets | 5.0 | 12,707 |
| Total Assets | 50.1 | 53,332 |
| Total Liabilities | 2.6 | 17,482 |
| Current Liabilities | 1.8 | 17,068 |
| Non-Current Liabilities | 0.75 | 413.9 |
| Owner's Equity | 47.5 | 35,850 |
Income Statement
| Item | PRO | VNM |
|---|---|---|
| Revenue | 12.9 | 61,012 |
| Profit Attr. to Parent | 1.9 | 10,532 |
| Cost of Goods Sold | -8.5 | -34,641 |
| Gross Profit | 4.4 | 26,278 |
| Selling Expenses | 0 | -12,951 |
| G&A Expenses | -2.7 | -1,567.3 |
| Operating Profit | 1.9 | 12,728 |
| Profit Before Tax | 1.9 | 12,922 |
| Net Profit After Tax | 1.9 | 10,633 |
Cash Flow
| Item | PRO | VNM |
|---|---|---|
| Depreciation | 0.80 | 2,121.3 |
| Interest Paid | 0 | -98.3 |
| Tax Paid | -0.01 | -2,356.6 |
| Operating Cash Flow | 6.8 | 9,432.0 |
| Capex | -0.63 | -1,531.0 |
| Investing Cash Flow | -0.64 | -3,933.2 |
| Proceeds From Borrowings | 0 | 9,597.0 |
| Repayment Of Borrowings | 0 | -7,551.5 |
| Dividends Paid | 0 | -7,620.8 |
| Financing Cash Flow | 0 | -5,257.4 |
| Net Change in Cash | 6.2 | 241.3 |
| Ending Cash Balance | 13.2 | 2,348.6 |