VXT vs VNM (2021)
KEY RATIOS
ROE (%)
VXT
11.65
VNM
—
ROA (%)
VXT
5.25
VNM
—
Gross Margin (%)
VXT
23.65
VNM
—
Net Margin (%)
VXT
3.68
VNM
—
Debt/Equity
VXT
1.22
VNM
—
Equity Multiplier
VXT
2.22
VNM
—
Balance Sheet
| Item | VXT | VNM |
|---|---|---|
| Current Assets | 63.5 tỷ | — |
| Non-Current Assets | 42.2 tỷ | — |
| Fixed Assets | 40.1 tỷ | — |
| Tangible Fixed Assets | 32.5 tỷ | — |
| Intangible Fixed Assets | 7.6 tỷ | — |
| Total Assets | 105.7 tỷ | — |
| Total Liabilities | 58.1 tỷ | — |
| Current Liabilities | 50.7 tỷ | — |
| Non-Current Liabilities | 7.4 tỷ | — |
| Owner's Equity | 47.6 tỷ | — |
Income Statement
| Item | VXT | VNM |
|---|---|---|
| Revenue | 150.7 tỷ | — |
| Net Revenue | 150.6 tỷ | — |
| Cost of Goods Sold | 114.9 tỷ | — |
| Gross Profit | 35.7 tỷ | — |
| Selling Expenses | 22.8 tỷ | — |
| G&A Expenses | 3.9 tỷ | — |
| Operating Profit | 7.2 tỷ | — |
| Profit Before Tax | 6.4 tỷ | — |
| Net Profit After Tax | 5.5 tỷ | — |
| Profit Attr. to Parent | 5.5 tỷ | — |
| EPS (VND) | 1,540 | — |
Cash Flow
| Item | VXT | VNM |
|---|---|---|
| Operating Cash Flow | -9.1 tỷ | — |
| Investing Cash Flow | -14.7 tỷ | — |
| Financing Cash Flow | 22.7 tỷ | — |
| Ending Cash Balance | 2.1 tỷ | — |