SJM vs VNM (2024)
KEY RATIOS
ROE (%)
SJM
15.94
VNM
26.13
ROA (%)
SJM
7.22
VNM
17.17
Gross Margin (%)
SJM
—
VNM
41.39
Net Margin (%)
SJM
—
VNM
15.29
Debt/Equity
SJM
1.21
VNM
0.52
Equity Multiplier
SJM
2.21
VNM
1.52
Balance Sheet
| Item | SJM | VNM |
|---|---|---|
| Current Assets | 14.2 | 37,554 |
| Non-Current Assets | 18.1 | 17,495 |
| Fixed Assets | 0 | 12,551 |
| Total Assets | 32.3 | 55,049 |
| Total Liabilities | 17.7 | 18,875 |
| Current Liabilities | 17.7 | 18,460 |
| Non-Current Liabilities | 0 | 415.1 |
| Owner's Equity | 14.6 | 36,174 |
Income Statement
| Item | SJM | VNM |
|---|---|---|
| Revenue | 0 | 61,824 |
| Profit Attr. to Parent | 2.3 | 9,392.3 |
| Cost of Goods Sold | 0 | -36,192 |
| Gross Profit | 0 | 25,590 |
| G&A Expenses | -0.62 | -1,827.9 |
| Operating Profit | 1.6 | 11,594 |
| Profit Before Tax | 2.3 | 11,600 |
| Net Profit After Tax | 2.3 | 9,452.9 |
| Selling Expenses | — | -13,358 |
Cash Flow
| Item | SJM | VNM |
|---|---|---|
| Depreciation | 0 | 2,095.2 |
| Interest Paid | -0.01 | -336.7 |
| Operating Cash Flow | 0.73 | 9,685.9 |
| Capex | 0 | -1,741.5 |
| Investing Cash Flow | -5.4 | -3,739.1 |
| Proceeds From Borrowings | 3.2 | 17,420 |
| Repayment Of Borrowings | -2.2 | -16,624 |
| Financing Cash Flow | 1.0 | -6,641.3 |
| Net Change in Cash | -3.6 | -694.4 |
| Ending Cash Balance | 0.01 | 2,225.9 |
| Tax Paid | — | -2,127.7 |
| Dividends Paid | — | -8,159.6 |