SKN vs VNM (2023)
KEY RATIOS
ROE (%)
SKN
4.77
VNM
25.75
ROA (%)
SKN
3.99
VNM
17.12
Gross Margin (%)
SKN
33.01
VNM
40.58
Net Margin (%)
SKN
2.82
VNM
14.91
Debt/Equity
SKN
0.2
VNM
0.5
Equity Multiplier
SKN
1.2
VNM
1.5
Balance Sheet
| Item | SKN | VNM |
|---|---|---|
| Current Assets | 55.8 | 35,936 |
| Non-Current Assets | 9.8 | 16,737 |
| Fixed Assets | 2.2 | 12,690 |
| Total Assets | 65.6 | 52,673 |
| Total Liabilities | 10.7 | 17,648 |
| Current Liabilities | 10.7 | 17,139 |
| Owner's Equity | 54.9 | 35,026 |
| Non-Current Liabilities | — | 508.9 |
Income Statement
| Item | SKN | VNM |
|---|---|---|
| Revenue | 92.8 | 60,479 |
| Profit Attr. to Parent | 2.6 | 8,873.8 |
| Cost of Goods Sold | -62.2 | -35,824 |
| Gross Profit | 30.6 | 24,545 |
| Selling Expenses | -14.3 | -13,018 |
| G&A Expenses | -13.8 | -1,755.6 |
| Operating Profit | 3.3 | 10,904 |
| Profit Before Tax | 3.3 | 10,968 |
| Net Profit After Tax | 2.6 | 9,019.4 |
Cash Flow
| Item | SKN | VNM |
|---|---|---|
| Depreciation | 1.6 | 2,054.6 |
| Tax Paid | -0.64 | -1,564.1 |
| Operating Cash Flow | 6.8 | 7,887.4 |
| Capex | -0.31 | -1,579.6 |
| Investing Cash Flow | 0.52 | -2,988.5 |
| Dividends Paid | -1.5 | -8,151.6 |
| Financing Cash Flow | -1.5 | -4,292.8 |
| Net Change in Cash | 5.8 | 606.1 |
| Ending Cash Balance | 29.6 | 2,912.0 |
| Interest Paid | — | -302.7 |
| Proceeds From Borrowings | — | 11,788 |
| Repayment Of Borrowings | — | -8,276.8 |