SCO vs VNM (2020)
KEY RATIOS
ROE (%)
SCO
0.19
VNM
33.39
ROA (%)
SCO
-1.22
VNM
23.2
Gross Margin (%)
SCO
48.52
VNM
46.33
Net Margin (%)
SCO
-1.09
VNM
18.81
Debt/Equity
SCO
-1.16
VNM
0.44
Equity Multiplier
SCO
-0.16
VNM
1.44
Balance Sheet
| Item | SCO | VNM |
|---|---|---|
| Current Assets | 4.1 | 29,666 |
| Non-Current Assets | 11.1 | 18,767 |
| Fixed Assets | 6.0 | 13,854 |
| Total Assets | 15.2 | 48,432 |
| Total Liabilities | 112.1 | 14,785 |
| Current Liabilities | 111.4 | 14,213 |
| Non-Current Liabilities | 0.70 | 572.7 |
| Owner's Equity | -96.9 | 33,647 |
Income Statement
| Item | SCO | VNM |
|---|---|---|
| Revenue | 17.0 | 59,723 |
| Profit Attr. to Parent | -0.19 | 11,099 |
| Cost of Goods Sold | -8.7 | -31,968 |
| Gross Profit | 8.2 | 27,669 |
| Selling Expenses | -2.5 | -13,447 |
| G&A Expenses | -2.9 | -1,958.2 |
| Operating Profit | -0.29 | 13,539 |
| Profit Before Tax | -0.19 | 13,519 |
| Net Profit After Tax | -0.19 | 11,236 |
Cash Flow
| Item | SCO | VNM |
|---|---|---|
| Depreciation | 0 | 2,208.9 |
| Operating Cash Flow | 6.6 | 10,180 |
| Capex | -0.07 | -1,264.8 |
| Investing Cash Flow | -0.07 | -4,802.0 |
| Proceeds From Borrowings | 0 | 7,769.1 |
| Repayment Of Borrowings | -6.3 | -5,753.6 |
| Dividends Paid | 0 | -7,927.7 |
| Financing Cash Flow | -6.3 | -5,926.5 |
| Net Change in Cash | 0.18 | -548.4 |
| Ending Cash Balance | 0.70 | 2,111.2 |
| Interest Paid | — | -212.8 |
| Tax Paid | — | -2,286.3 |