SCO vs VNM (2025)
KEY RATIOS
ROE (%)
SCO
-8.3
VNM
27.3
ROA (%)
SCO
43.99
VNM
17.66
Gross Margin (%)
SCO
52.2
VNM
41.13
Net Margin (%)
SCO
24.88
VNM
14.77
Debt/Equity
SCO
-1.19
VNM
0.55
Equity Multiplier
SCO
-0.19
VNM
1.55
Balance Sheet
| Item | SCO | VNM |
|---|---|---|
| Current Assets | 6.0 | 36,261 |
| Non-Current Assets | 7.7 | 17,051 |
| Fixed Assets | 2.8 | 12,649 |
| Total Assets | 13.8 | 53,312 |
| Total Liabilities | 86.7 | 18,829 |
| Current Liabilities | 86.7 | 18,520 |
| Non-Current Liabilities | 0 | 309.1 |
| Owner's Equity | -72.9 | 34,483 |
Income Statement
| Item | SCO | VNM |
|---|---|---|
| Revenue | 24.3 | 63,724 |
| Profit Attr. to Parent | 6.1 | 9,410.2 |
| Cost of Goods Sold | -11.6 | -37,436 |
| Gross Profit | 12.7 | 26,209 |
| Selling Expenses | -2.5 | -13,642 |
| G&A Expenses | -3.2 | -1,904.1 |
| Operating Profit | 6.5 | 11,660 |
| Profit Before Tax | 7.5 | 11,650 |
| Net Profit After Tax | 6.1 | 9,413.6 |
Cash Flow
| Item | SCO | VNM |
|---|---|---|
| Depreciation | 0 | 2,116.2 |
| Operating Cash Flow | 4.9 | 8,668.1 |
| Capex | 0 | -1,762.0 |
| Investing Cash Flow | 0.02 | 1,976.1 |
| Proceeds From Borrowings | 0 | 19,499 |
| Repayment Of Borrowings | -3.0 | -19,323 |
| Dividends Paid | 0 | -11,264 |
| Financing Cash Flow | -3.0 | -11,082 |
| Net Change in Cash | 1.9 | -437.7 |
| Ending Cash Balance | 2.5 | 1,794.9 |
| Interest Paid | — | -311.5 |
| Tax Paid | — | -1,536.1 |