SBD vs VNM (2021)
KEY RATIOS
ROE (%)
SBD
5.37
VNM
—
ROA (%)
SBD
0.86
VNM
—
Gross Margin (%)
SBD
15.09
VNM
—
Net Margin (%)
SBD
0.77
VNM
—
Debt/Equity
SBD
5.26
VNM
—
Equity Multiplier
SBD
6.26
VNM
—
Balance Sheet
| Item | SBD | VNM |
|---|---|---|
| Current Assets | 621.7 tỷ | — |
| Non-Current Assets | 141.3 tỷ | — |
| Fixed Assets | 77.5 tỷ | — |
| Tangible Fixed Assets | 55.8 tỷ | — |
| Intangible Fixed Assets | 3.3 tỷ | — |
| Total Assets | 763.1 tỷ | — |
| Total Liabilities | 641.2 tỷ | — |
| Current Liabilities | 587.3 tỷ | — |
| Non-Current Liabilities | 53.9 tỷ | — |
| Owner's Equity | 121.9 tỷ | — |
Income Statement
| Item | SBD | VNM |
|---|---|---|
| Revenue | 855.4 tỷ | — |
| Net Revenue | 855.4 tỷ | — |
| Cost of Goods Sold | 726.3 tỷ | — |
| Gross Profit | 129.1 tỷ | — |
| Selling Expenses | 36.4 tỷ | — |
| G&A Expenses | 63.7 tỷ | — |
| Operating Profit | 4.3 tỷ | — |
| Profit Before Tax | 7.8 tỷ | — |
| Net Profit After Tax | 6.5 tỷ | — |
| Profit Attr. to Parent | 9.3 tỷ | — |
| EPS (VND) | 812 | — |
Cash Flow
| Item | SBD | VNM |
|---|---|---|
| Operating Cash Flow | -37.9 tỷ | — |
| Investing Cash Flow | -19.9 tỷ | — |
| Financing Cash Flow | 28.0 tỷ | — |
| Ending Cash Balance | 7.9 tỷ | — |