WSB vs VNM (2025)
KEY RATIOS
ROE (%)
WSB
12.46
VNM
27.3
ROA (%)
WSB
10.45
VNM
17.66
Gross Margin (%)
WSB
11.14
VNM
41.13
Net Margin (%)
WSB
10.16
VNM
14.77
Debt/Equity
WSB
0.19
VNM
0.55
Equity Multiplier
WSB
1.19
VNM
1.55
Balance Sheet
| Item | WSB | VNM |
|---|---|---|
| Current Assets | 577.7 | 36,261 |
| Non-Current Assets | 358.6 | 17,051 |
| Fixed Assets | 234.4 | 12,649 |
| Total Assets | 936.3 | 53,312 |
| Total Liabilities | 151.2 | 18,829 |
| Current Liabilities | 145.5 | 18,520 |
| Non-Current Liabilities | 5.6 | 309.1 |
| Owner's Equity | 785.2 | 34,483 |
Income Statement
| Item | WSB | VNM |
|---|---|---|
| Revenue | 962.9 | 63,724 |
| Profit Attr. to Parent | 97.9 | 9,410.2 |
| Cost of Goods Sold | -855.6 | -37,436 |
| Gross Profit | 107.3 | 26,209 |
| Selling Expenses | -1.1 | -13,642 |
| G&A Expenses | -21.5 | -1,904.1 |
| Operating Profit | 108.5 | 11,660 |
| Profit Before Tax | 108.2 | 11,650 |
| Net Profit After Tax | 97.9 | 9,413.6 |
Cash Flow
| Item | WSB | VNM |
|---|---|---|
| Depreciation | 64.9 | 2,116.2 |
| Interest Paid | 0 | -311.5 |
| Tax Paid | -9.7 | -1,536.1 |
| Operating Cash Flow | 105.2 | 8,668.1 |
| Capex | -21.3 | -1,762.0 |
| Investing Cash Flow | -19.3 | 1,976.1 |
| Proceeds From Borrowings | 0 | 19,499 |
| Repayment Of Borrowings | 0 | -19,323 |
| Dividends Paid | -71.9 | -11,264 |
| Financing Cash Flow | -71.9 | -11,082 |
| Net Change in Cash | 14.0 | -437.7 |
| Ending Cash Balance | 83.8 | 1,794.9 |