VMD vs VNM (2021)
KEY RATIOS
ROE (%)
VMD
5.21
VNM
—
ROA (%)
VMD
0.37
VNM
—
Gross Margin (%)
VMD
8.59
VNM
—
Net Margin (%)
VMD
0.17
VNM
—
Debt/Equity
VMD
12.95
VNM
—
Equity Multiplier
VMD
13.95
VNM
—
Balance Sheet
| Item | VMD | VNM |
|---|---|---|
| Current Assets | 5,275.5 tỷ | — |
| Non-Current Assets | 251.8 tỷ | — |
| Fixed Assets | 125.0 tỷ | — |
| Tangible Fixed Assets | 106.1 tỷ | — |
| Intangible Fixed Assets | 18.8 tỷ | — |
| Total Assets | 5,527.3 tỷ | — |
| Total Liabilities | 5,129.2 tỷ | — |
| Current Liabilities | 5,111.1 tỷ | — |
| Non-Current Liabilities | 18.1 tỷ | — |
| Owner's Equity | 396.1 tỷ | — |
Income Statement
| Item | VMD | VNM |
|---|---|---|
| Revenue | 12,454 tỷ | — |
| Net Revenue | 12,312 tỷ | — |
| Cost of Goods Sold | 11,242 tỷ | — |
| Gross Profit | 1,069.7 tỷ | — |
| Selling Expenses | 816.2 tỷ | — |
| G&A Expenses | 100.5 tỷ | — |
| Operating Profit | 28.2 tỷ | — |
| Profit Before Tax | 29.9 tỷ | — |
| Net Profit After Tax | 20.6 tỷ | — |
| Profit Attr. to Parent | 21.1 tỷ | — |
| EPS (VND) | 1,368 | — |
Cash Flow
| Item | VMD | VNM |
|---|---|---|
| Operating Cash Flow | -612.1 tỷ | — |
| Investing Cash Flow | -17.7 tỷ | — |
| Financing Cash Flow | 475.9 tỷ | — |
| Ending Cash Balance | 148.8 tỷ | — |