VSE vs VNM (2021)
KEY RATIOS
ROE (%)
VSE
3.37
VNM
—
ROA (%)
VSE
2.63
VNM
—
Gross Margin (%)
VSE
18.76
VNM
—
Net Margin (%)
VSE
5.12
VNM
—
Debt/Equity
VSE
0.28
VNM
—
Equity Multiplier
VSE
1.28
VNM
—
Balance Sheet
| Item | VSE | VNM |
|---|---|---|
| Current Assets | 92.1 tỷ | — |
| Non-Current Assets | 27.8 tỷ | — |
| Fixed Assets | 10.0 tỷ | — |
| Tangible Fixed Assets | 10.0 tỷ | — |
| Total Assets | 119.9 tỷ | — |
| Total Liabilities | 26.2 tỷ | — |
| Current Liabilities | 26.2 tỷ | — |
| Owner's Equity | 93.8 tỷ | — |
Income Statement
| Item | VSE | VNM |
|---|---|---|
| Revenue | 61.7 tỷ | — |
| Net Revenue | 61.7 tỷ | — |
| Cost of Goods Sold | 50.2 tỷ | — |
| Gross Profit | 11.6 tỷ | — |
| G&A Expenses | 7.2 tỷ | — |
| Operating Profit | 6.0 tỷ | — |
| Profit Before Tax | 4.0 tỷ | — |
| Net Profit After Tax | 3.2 tỷ | — |
| Profit Attr. to Parent | 3.2 tỷ | — |
| EPS (VND) | 354 | — |
Cash Flow
| Item | VSE | VNM |
|---|---|---|
| Operating Cash Flow | -13.1 tỷ | — |
| Investing Cash Flow | 12.5 tỷ | — |
| Financing Cash Flow | -5.6 tỷ | — |
| Ending Cash Balance | 5.5 tỷ | — |