VSC vs VNM (2024)
KEY RATIOS
ROE (%)
VSC
8.88
VNM
26.13
ROA (%)
VSC
5.57
VNM
17.17
Gross Margin (%)
VSC
30.25
VNM
41.39
Net Margin (%)
VSC
15.59
VNM
15.29
Debt/Equity
VSC
0.59
VNM
0.52
Equity Multiplier
VSC
1.59
VNM
1.52
Balance Sheet
| Item | VSC | VNM |
|---|---|---|
| Current Assets | 1,811.6 | 37,554 |
| Non-Current Assets | 5,983.6 | 17,495 |
| Fixed Assets | 3,611.4 | 12,551 |
| Total Assets | 7,795.1 | 55,049 |
| Total Liabilities | 2,899.0 | 18,875 |
| Current Liabilities | 715.0 | 18,460 |
| Non-Current Liabilities | 2,184.0 | 415.1 |
| Owner's Equity | 4,896.1 | 36,174 |
Income Statement
| Item | VSC | VNM |
|---|---|---|
| Revenue | 2,787.9 | 61,824 |
| Profit Attr. to Parent | 336.2 | 9,392.3 |
| Cost of Goods Sold | -1,944.5 | -36,192 |
| Gross Profit | 843.5 | 25,590 |
| Selling Expenses | -152.8 | -13,358 |
| G&A Expenses | -182.6 | -1,827.9 |
| Operating Profit | 549.2 | 11,594 |
| Profit Before Tax | 524.6 | 11,600 |
| Net Profit After Tax | 434.5 | 9,452.9 |
Cash Flow
| Item | VSC | VNM |
|---|---|---|
| Depreciation | 254.2 | 2,095.2 |
| Interest Paid | -133.5 | -336.7 |
| Tax Paid | -89.4 | -2,127.7 |
| Operating Cash Flow | 13.8 | 9,685.9 |
| Capex | -14.8 | -1,741.5 |
| Investing Cash Flow | -1,293.4 | -3,739.1 |
| Proceeds From Borrowings | 3,141.4 | 17,420 |
| Repayment Of Borrowings | -2,884.7 | -16,624 |
| Dividends Paid | -136.1 | -8,159.6 |
| Financing Cash Flow | 1,453.6 | -6,641.3 |
| Net Change in Cash | 174.0 | -694.4 |
| Ending Cash Balance | 546.6 | 2,225.9 |