SKV vs VNM (2024)
KEY RATIOS
ROE (%)
SKV
16.49
VNM
26.13
ROA (%)
SKV
7.58
VNM
17.17
Gross Margin (%)
SKV
21.02
VNM
41.39
Net Margin (%)
SKV
4.01
VNM
15.29
Debt/Equity
SKV
1.17
VNM
0.52
Equity Multiplier
SKV
2.17
VNM
1.52
Balance Sheet
| Item | SKV | VNM |
|---|---|---|
| Current Assets | 658.8 | 37,554 |
| Non-Current Assets | 164.2 | 17,495 |
| Fixed Assets | 112.9 | 12,551 |
| Total Assets | 823.0 | 55,049 |
| Total Liabilities | 444.4 | 18,875 |
| Current Liabilities | 444.4 | 18,460 |
| Non-Current Liabilities | 0 | 415.1 |
| Owner's Equity | 378.6 | 36,174 |
Income Statement
| Item | SKV | VNM |
|---|---|---|
| Revenue | 1,555.4 | 61,824 |
| Profit Attr. to Parent | 62.4 | 9,392.3 |
| Cost of Goods Sold | -1,227.8 | -36,192 |
| Gross Profit | 326.9 | 25,590 |
| Selling Expenses | -175.9 | -13,358 |
| G&A Expenses | -70.8 | -1,827.9 |
| Operating Profit | 76.5 | 11,594 |
| Profit Before Tax | 78.5 | 11,600 |
| Net Profit After Tax | 62.4 | 9,452.9 |
Cash Flow
| Item | SKV | VNM |
|---|---|---|
| Depreciation | 17.3 | 2,095.2 |
| Interest Paid | -5.0 | -336.7 |
| Tax Paid | -17.4 | -2,127.7 |
| Operating Cash Flow | 90.0 | 9,685.9 |
| Capex | -10.0 | -1,741.5 |
| Investing Cash Flow | -48.4 | -3,739.1 |
| Proceeds From Borrowings | 597.2 | 17,420 |
| Repayment Of Borrowings | -558.3 | -16,624 |
| Dividends Paid | -69.2 | -8,159.6 |
| Financing Cash Flow | -30.3 | -6,641.3 |
| Net Change in Cash | 11.3 | -694.4 |
| Ending Cash Balance | 107.7 | 2,225.9 |