XPH vs VNM (2017)
KEY RATIOS
ROE (%)
XPH
0.01
VNM
43.05
ROA (%)
XPH
0.01
VNM
29.65
Gross Margin (%)
XPH
7.26
VNM
47.39
Net Margin (%)
XPH
0.21
VNM
20.1
Debt/Equity
XPH
0.01
VNM
0.45
Equity Multiplier
XPH
1.01
VNM
1.45
Balance Sheet
| Item | XPH | VNM |
|---|---|---|
| Current Assets | 73.2 | 20,307 |
| Non-Current Assets | 138.6 | 14,360 |
| Fixed Assets | 66.4 | 10,609 |
| Total Assets | 211.8 | 34,667 |
| Total Liabilities | 2.2 | 10,794 |
| Current Liabilities | 2.2 | 10,196 |
| Non-Current Liabilities | 0 | 598.7 |
| Owner's Equity | 209.6 | 23,873 |
Income Statement
| Item | XPH | VNM |
|---|---|---|
| Revenue | 13.6 | 51,135 |
| Profit Attr. to Parent | 0.03 | 10,296 |
| Cost of Goods Sold | -12.1 | -26,807 |
| Gross Profit | 0.99 | 24,234 |
| Selling Expenses | -3.1 | -11,537 |
| G&A Expenses | -8.5 | -1,267.6 |
| Operating Profit | 1.3 | 12,226 |
| Profit Before Tax | 0.03 | 12,229 |
| Net Profit After Tax | 0.03 | 10,278 |
Cash Flow
| Item | XPH | VNM |
|---|---|---|
| Depreciation | 7.2 | 1,299.9 |
| Interest Paid | 0 | -65.1 |
| Tax Paid | 0 | -1,933.5 |
| Operating Cash Flow | 0.98 | 9,601.6 |
| Capex | 0 | -2,673.0 |
| Investing Cash Flow | -1.9 | -1,771.0 |
| Proceeds From Borrowings | 0 | 2,777.1 |
| Repayment Of Borrowings | 0 | -4,224.2 |
| Dividends Paid | 0 | -5,805.8 |
| Financing Cash Flow | 0 | -7,535.3 |
| Net Change in Cash | -0.93 | 295.3 |
| Ending Cash Balance | 1.9 | 963.3 |