VNC vs VNM (2019)
KEY RATIOS
ROE (%)
VNC
16.05
VNM
35.5
ROA (%)
VNC
10.2
VNM
23.61
Gross Margin (%)
VNC
23.49
VNM
47.11
Net Margin (%)
VNC
6.38
VNM
18.71
Debt/Equity
VNC
0.57
VNM
0.5
Equity Multiplier
VNC
1.57
VNM
1.5
Balance Sheet
| Item | VNC | VNM |
|---|---|---|
| Current Assets | 195.0 | 24,722 |
| Non-Current Assets | 157.2 | 19,978 |
| Fixed Assets | 123.3 | 14,894 |
| Total Assets | 352.2 | 44,700 |
| Total Liabilities | 128.4 | 14,969 |
| Current Liabilities | 114.9 | 14,443 |
| Non-Current Liabilities | 13.6 | 525.8 |
| Owner's Equity | 223.8 | 29,731 |
Income Statement
| Item | VNC | VNM |
|---|---|---|
| Revenue | 563.3 | 56,400 |
| Profit Attr. to Parent | 35.0 | 10,581 |
| Cost of Goods Sold | -431.0 | -29,746 |
| Gross Profit | 132.3 | 26,572 |
| Selling Expenses | -32.1 | -12,993 |
| G&A Expenses | -55.1 | -1,396.3 |
| Operating Profit | 44.1 | 12,797 |
| Profit Before Tax | 45.0 | 12,796 |
| Net Profit After Tax | 35.9 | 10,554 |
Cash Flow
| Item | VNC | VNM |
|---|---|---|
| Depreciation | 17.7 | 1,948.1 |
| Interest Paid | -1.2 | -227.9 |
| Tax Paid | -9.7 | -2,033.6 |
| Operating Cash Flow | 40.4 | 11,410 |
| Capex | -22.0 | -2,158.2 |
| Investing Cash Flow | -20.8 | -6,747.9 |
| Proceeds From Borrowings | 0.40 | 10,427 |
| Repayment Of Borrowings | -5.5 | -6,233.1 |
| Dividends Paid | -15.8 | -7,836.3 |
| Financing Cash Flow | -20.9 | -3,516.0 |
| Net Change in Cash | -1.3 | 1,146.1 |
| Ending Cash Balance | 90.0 | 2,665.2 |