X20 vs VNM (2025)
KEY RATIOS
ROE (%)
X20
11.89
VNM
27.3
ROA (%)
X20
5.8
VNM
17.66
Gross Margin (%)
X20
17.89
VNM
41.13
Net Margin (%)
X20
3.11
VNM
14.77
Debt/Equity
X20
1.05
VNM
0.55
Equity Multiplier
X20
2.05
VNM
1.55
Balance Sheet
| Item | X20 | VNM |
|---|---|---|
| Current Assets | 406.4 | 36,261 |
| Non-Current Assets | 192.8 | 17,051 |
| Fixed Assets | 173.6 | 12,649 |
| Total Assets | 599.2 | 53,312 |
| Total Liabilities | 307.1 | 18,829 |
| Current Liabilities | 294.7 | 18,520 |
| Non-Current Liabilities | 12.4 | 309.1 |
| Owner's Equity | 292.1 | 34,483 |
Income Statement
| Item | X20 | VNM |
|---|---|---|
| Revenue | 1,115.5 | 63,724 |
| Profit Attr. to Parent | 34.7 | 9,410.2 |
| Cost of Goods Sold | -916.0 | -37,436 |
| Gross Profit | 199.5 | 26,209 |
| Selling Expenses | -9.7 | -13,642 |
| G&A Expenses | -150.4 | -1,904.1 |
| Operating Profit | 43.0 | 11,660 |
| Profit Before Tax | 44.3 | 11,650 |
| Net Profit After Tax | 34.7 | 9,413.6 |
Cash Flow
| Item | X20 | VNM |
|---|---|---|
| Depreciation | 32.0 | 2,116.2 |
| Interest Paid | -0.87 | -311.5 |
| Tax Paid | -12.3 | -1,536.1 |
| Operating Cash Flow | -19.5 | 8,668.1 |
| Capex | -33.8 | -1,762.0 |
| Investing Cash Flow | -55.9 | 1,976.1 |
| Proceeds From Borrowings | 0 | 19,499 |
| Repayment Of Borrowings | -2.8 | -19,323 |
| Dividends Paid | -20.2 | -11,264 |
| Financing Cash Flow | -23.0 | -11,082 |
| Net Change in Cash | -98.4 | -437.7 |
| Ending Cash Balance | 132.7 | 1,794.9 |