VIX vs VNM (2018)
KEY RATIOS
ROE (%)
VIX
19.61
VNM
38.85
ROA (%)
VIX
14.15
VNM
27.31
Gross Margin (%)
VIX
67.0
VNM
46.76
Net Margin (%)
VIX
47.87
VNM
19.39
Debt/Equity
VIX
0.39
VNM
0.42
Equity Multiplier
VIX
1.39
VNM
1.42
Balance Sheet
| Item | VIX | VNM |
|---|---|---|
| Current Assets | 1,492.8 | 20,560 |
| Non-Current Assets | 37.5 | 16,806 |
| Fixed Assets | 4.7 | 13,365 |
| Total Assets | 1,530.3 | 37,366 |
| Total Liabilities | 426.0 | 11,095 |
| Current Liabilities | 308.6 | 10,640 |
| Non-Current Liabilities | 117.4 | 455.1 |
| Owner's Equity | 1,104.3 | 26,271 |
Income Statement
| Item | VIX | VNM |
|---|---|---|
| Revenue | 452.4 | 52,629 |
| Profit Attr. to Parent | 216.6 | 10,227 |
| Cost of Goods Sold | -149.3 | -27,951 |
| Gross Profit | 303.1 | 24,611 |
| G&A Expenses | -21.0 | -1,133.3 |
| Operating Profit | 257.4 | 11,877 |
| Profit Before Tax | 268.3 | 12,052 |
| Net Profit After Tax | 216.6 | 10,206 |
| Selling Expenses | — | -12,266 |
Cash Flow
| Item | VIX | VNM |
|---|---|---|
| Depreciation | 4.5 | 1,626.6 |
| Interest Paid | -34.5 | -110.7 |
| Tax Paid | -47.7 | -1,879.6 |
| Operating Cash Flow | 1.4 | 8,140.2 |
| Capex | 0 | -3,185.8 |
| Investing Cash Flow | 0.38 | -1,045.1 |
| Proceeds From Borrowings | 610.0 | 4,828.0 |
| Repayment Of Borrowings | -585.0 | -4,103.6 |
| Dividends Paid | -36.8 | -7,256.2 |
| Financing Cash Flow | -11.8 | -6,535.1 |
| Net Change in Cash | -10.0 | 560.0 |
| Ending Cash Balance | 3.9 | 1,522.6 |