phân tích tài chính công ty cổ phần sữa việt nam vinamilk
Bạn đang xem bản rút gọn của tài liệu. Xem và tải ngay bản đầy đủ của tài liệu tại đây (380.29 KB, 18 trang )
I. GII THIU CÔNG TY VINAMILK
!"#$%&$
!"#$' ()**+"#$
,"#$-."#$
/0"#$
Cơ cu c đông:
* +
1",23 (4
56'78( 9:;,<,=
)>?)@ )>?)@
," 96( ))?@ ))?+@
,"A6 9:AB;,<,= +?@ >?++@
?@ ?@
!"#$
%!&'()*'+,-./012 3!+
4"5678&"85590/6 :;+<<<
=>(7$!?;@?;A+B)C%!&)!$!
54DEF(#E,BGHIJK8!L!M!N8!JM!
NE6!OIE!+++
PQ)7>R)7N'5'>ST
)U(82SV'W-!8X-!8!U(+
!&28YS'Q()Z23!(>>[U
$!N\&+
;C#D& 1EAFA6G1 1EHA IJ+
8K&LM'NO7(NO
55 P
8K&LM'Q
8K&LM' 9
8K&LM''?4R&7(
#&'
8K& 9S#?LM'T
(? 94$7(
8K&(#%
8X]<<:P!7.QX"5^X8_]:1
5`a+8U!S2X/b1!%!&)!c<015
X]<<0+*! U(99@]<</.-!7X
8_5S>[3!6]91@X+
F 5)7E-!&28Y5Z! de
Z!->[\SUZ!#.V S8U9<<
Z!"&HSEZ>[\X]<<?+ f>[
\8Ud9<,#&e*X9::b.-+
E- B'#U.$Z!68ST
UXW5YX!83!(8[!!'!-V!+E(AV!
&-8g$.7-+h(82S"7.!#40/]0?i
0b]:0R@.!ZK5KF@j]<<:*9<i9/+0/ +^!&!kS7
-!_K*]b+91i/9+?18C/X]<<?i]<<0&-()
7-UK+E(Almjlmn!_8VK]<1@X&-
-"SS(U!3!.^!&+
II. PHÂN TCH SWOT
!W
989<65
&# !7
.>.'.o/p1
2 55Z9]b+<<<=>(
>7?b@?bA+
V!QZSq'Z
!-V!%!&85+J$!-.
UK"$('Y
!-V!8V28Y+
B)7E-rU."8
&ZZ5)k)!
(>("8+
E-sU'N(8N.X
!>C'8Ct86!>C
'kQ!R!-V!85
U(Q>5(N$!-Vk!
k)!==!_7^
(+HV"U-fsUN(!>C
'_#uvw3!%!&)!'!-V
!')$!&28Y
#xy7 7S$!-V!
f\zD!k!>C'
V.Z5-+
f !"[!-
7-3!(Z8[\>
"S{|Y}K!8>sf
!|>c#n,`~E("
S-s6[7-5
YV!`+*U"2X
8_8!+
88Y$.X8_k8
Y5!k7Y6•(
S5KV!Q'85
!k!7E-+
#k€m"$!(
-56k28Y8
5XK"8'(-8
+#8!.k&!5(
)'•"$!!k(
)'"k+
5b<1!-V! !7E-k
)!/<1!7-*%!&)!
28Y•83E!S5
(+[[>&_•83U=.!
*%!&)!28Z-!-+
,"S487-7 !k8!_
$#84$H‚.5]@/6
5"- !"(
"S48$!-U=r.
& 28Y-(7
"87[P!I-n>>~
"# $%
#!R!&!-Vk!(2
8Z'#• ^
8\'!-V!k)!-.U
!R!-V!'>CZ>&
)'YV!`U {
)-(t885+#' !-
sU(SN5"S%!&
7E-+
E-s !99^R%6-N?<>R'
%_Z.U.>2>3!'Z+
'&4- !8 !`
!-V!U>>."+
4KV!`)'>[3!6 !Y_
#5"9]/@Y@X&Z8&
$!5/b@Y@X78!>[6!
Ow
x5(I/<
@Y@X8!L!?<@Y@X
,L!9<<@Y@X+
B'%!&855(K
]]1! !V!`85[k-$
)'878$&!-V!(^
((+
MD!kX!>C'76`5
X!>C'83!-zƒw9„
]<.:;1xf6-8'(K
z5N27!R!-V!
'+
X]<9].!C(P
(5(8=•‚W>z8&
U!X!>C'U8V
('!-V!•X+
EKXX!>C'.5p<1(
>('8U-_(IA
.bp1JI[.;/1+J6-
!-V6r.('!-V!
8(k!-V!7(-
.>.'&Y6!>C'
W‚57[+
PN>(('!-V!8V28Y.5•
r_ K-$‚"
U'!$!R!•XU=
•KG(X8X]<<:+
III. PHÂN TCH BIẾN ĐỘNG GIÁ CỔ PHIẾU VNM GIAI ĐOẠN
19/1/2006 - NAY:
• #-9:@9.!E-'#wsK(#4xK
V 8V278!6EK(F+,E45(58V
2 !Vb/+<<<R@.!((7(!-V.!#4
((+
Y=VZ!' !#5SX8_]<
i]b1@XU$!9+b:<^R+#'()*'--C
5(.>2Q`kU&!-V!+++C
5!V>&S>.>s+++#8X]<<b
sV5k'Ew,Ix%!&V‚5>wV
5kBnH48ik%!&>4Dx+
EYN"8"S%!&-.!7s!
{N3!6W>7$! !5 !5.!
2(8&b/+<<<R+
• 8"=*!-2 !V. !X]<<:(.!#4
7 !>.S#i•#Pj…KX%!528Y+EQ=U(
!
X'6Y
XZ'[,\
8/:]J#=
X0^#^_'6^
,\8/:]J#=
8_
<8G`a
:b&=
*JJcJ)J *_) c+ c
J)JcJ+J )c+ +_ _)
J+Jc>JJ> +c*) _ )_
>JJ>_JJ> *)c*+ _ _
JJ>cJJ+ *+c) _ _)
JJ+c+JJ+ )c+ _+ )_
+JJ+c+JJ* +c)) +_*>
J=&-8gU=3!(>=!R>.S(.!#4>=!RX=
#i•#Pj…!
• *(b@]<<:.-
• #4F(EF_^99-2_3!-$90@<:@]<<:
w8Y>(z!k5*9<<+<<<.!8_V(-90†
]9@<:@]<<:[Y>(•_3!-$x+#-X‡!`]]@:@]<<:+B
.!_N.(9pb+?;<+/9<+E.!_>2".
!-=+YNN.V -9b@9<@]<<:+
JS(8Vs(.!#4*9p<+<<<@%!C:<+<<<@+
• ]b@]@]<<:„0@9@]<9<#4X!9+<<<+<<<.!3!D !X"
8Y‚U)-(.!#4X*p<+<<<i0<+<<<@+
• #-0@9@]<9<B_hPEMF,RE4w,mBjx>(-9@/@]<9<-
X‡!`(7EEFB'#+U-2
_3!-$-]b@]@]<9<+E-qQ(=8K]
X]<<:>y$W5^9<1@(w9+<<<R@.!x-]?@/@]<9<+
M=*-8V>(.!#4VQX(*p0+<<<„
00+<<<@+
• *-:@]@]<9< !5!".!#4w-:@]@]<<:
9+<]/+]0<!5&-99@]@]<<:9+]]?+</<w#4s\!
8C$!&$(82x+
P !X"V(.!#4X"*8!;-*-:@].
9]@]@]<9<5KX*09+<<<„:<+b<<@+
• E!(;i !(b@]<9<E-8[>((L{
•@]<9<>"09?p:^RI#B83!‡9@]<9<RYEEMMjs
$!AN>($SX8_!EEFB'X]<9<V
/?b1*K/9;18>((85+!-Vr'3!=k8\$!.!&
]<1(3!‡.`K!.!&N.83!‡9@]<9<AU9b?1+U
jFBN.X]<9<0+b0]RZ58>((859/;1+E
.!#42_KF@ja\9<+0%+P!-8[! 24!+MLMP
3!‡•@]<9<7!k.QX"??01V09p?^R5L!‡
•@]<<:+P!83!‡9@]<9<fXbp91V/]b<+9^R;+/15N
>(7EEMMj8>((85+
#'8VsU(S{(.!#4X*0<+<<<.:0+<<<i
::+<<<@8! (b@]<9<+
IV. PHÂN TCH T'I CHNH V' T(I ĐA H)A ROE
J8!R
d,efJg:A8G= <J * + >
G6'3 /+]b<+9]< 9<+?9/+pp9 0+]<0+:0] ?+?;0+9:/ ?+?9:+9<]
X07(N0 ]+99<+/]0 ?+p/b+<?] b+?9<+:?: ;+0/b+pp] b+<9]+?/]
e!TO# 9+9/:+p:] /+0p0+p<: ]+b:0+<9/ 9+09]+;]9 9+?<?+;p<
e83Bh2G :<:+:;; ]+b:b+/:: 9+/9b+<:< 0?b+;]p ?]0+;/0
e!TA 9$ :?0+9/0 ]+p/9+/b0 9+/p9+/9/ :bb+/09 p/;+;p<
,#Zf7' bp] ?+?bb ]?+:p9 99+??p ]9+9:]
e!TL'$ 09?+p:? ]+/p?+<?p 9+]b<+9]< :?/+;;0 p/9+b0b
dC,21:A8G= <J * + > ]<<?
1(LCiY b+b/<+9]/ b+<?:+9bp /+90p+?<b /+9p]+;/; 9+::?+/:9
$J$ ]]<+?0] ;]?+9/b //0+?b; 99p+09: 9b?+0:b
J !#, ]+;<9+:<b ]+/9;+]b/ /p;+<<] ?b;+;0b /<?+p/<
F!#, 0:?+p]? p]0+?/; ?;?+/0b ?b;+p]< b99+?]/
,M 9+p/0+;b9 9+/99+p?b 9+ppb+/;] 9+??:+0p9 :?b+0]?
B#,( ]p]+/?< ]00+/p< b/+]]] pb+b/: bb+/9p
1(LC5(Y /+;:<+:b: /+;9]+0p: ]+pp:+/b; ]+]b]+?0/ 9+?9/+<9]
BEJ†…PEH_ ]+?/0+?/] ]+b];+:?; 9+:/?+:]/ 9+?;?+:?] 9+<p9+:0<
H&S ! :<+:;< ]p+;0: ]p+;0: i i
E(JP, b:?+/pb ?<]+;p: bp<+?bp ;<9+<90 ;]]+pp9
"( 9?b+<9] ];:+9]b ];;+]0b ]<;+p</ 990+]?9
1"(LC *+ +)+ *** )> *)
8!iY 9+00]+/]] 9+bb]+?<? :p]+b<] ://+/bp p0b+b]b
8!8h7(Gh$Y
AC
9/+0]: 9/+]0/ 900+]]] :+:?/
9p+00/
!.(## ;?]+]p? /::+:?] ?;+90p /b+//9 //+b0:
E(8( 9+/;?+]9p 9+9/:+/?9 p]<+<:/ 000+<?/ p/;+<b/
8!5(Y ];p+p?; ]b?+/]b 909+:/< 9/:+0p/ 0:+9;<
jLIM ?+0b?+;?< ?+?/p+p/: ;+p?9+:9/ ;+/b9+00p ]+p/;+p/0
e!Z"bL /;+b/? /b+/?? b<+?9; /b+:b< i
1"7 *+ +)+ *** )> *)
#!RHEEs=(@@++
,0[L(Z <J * + >
1HA I
Doanh thu thuần% ]:]: ]/;0 <;; 9p/:
Lợi nhuận thuần% :p/? ]:pb /9?: ]<0/
Vốn chủ sở hữu% /:/: :;] bp0] ]9p9
Tổng tài sản% ;]9b ::: b</9 ip;<
e83N%@
:e8;1JG1=
]0<< ]]/: 9b]/ 9;;: 99<b
klm@:e8;1J1;dn= /]0: ]9:b ]9// 9:;:
kl`@:e8;1J,;hdn= ;9?0 ]p;/ ]p9: ]?+:p
`\;oNC:= ]+/]/ ?+p?: p+9/] b+p:; ;+?<9
811( /]0 /;< ]b;
1"!J,;h <]; <]b </]
8( JJ JJ* JJ+ JJ> JJ
; !"#$ /b/+<p]+9]< /b9+]?b+/<< 9pb+]pb+?p< 9pb+]pb+?p< 9b:+<<<+<<<
,[L(Z <J * + >
kl`:@=
pe8;1J,;hdn
;9?0 ]p;/ ]p9: ]?+:p
_\A6q&'A
pe8;1JG1
]0<< ]]/: 9b]/ 9;;: 99<b
_mLLRA67RA
pG1J1;dn
9;p 9;; 9;p 9p?
_klm:@=
pe8;1J1;dn
/]0: ]90: ]9// 9:;:
_r''R7RA'R
p1;dnJ,;hdn
9]? 9]b 9]p 9/0
&'
lmjˆ%%
lmjˆ^s8C8V!‰,C3!-‰JC>)-
lmn
1) \sZ[Lklm:1EfAtA%"(LC=
lmn
]<<:
ˆˆˆˆ/]0:1
lmn
]<<0
ˆˆˆˆ]9:b1
i lmn
]<<:
X9<:;1w/]0:„]9:bx5lmn
]<<0
&-!3!"S
X+
i lmn
]<<:
ˆ/]+0:1Uo>[3!6t9<<R7"8/]+0:R
!k+
i lmn7Z5lmn>[3!69b:01V7
8+
lmn
]<<:
ˆ^s8C8V!‰,C3!-
ˆ ‰
ˆ <]]/: ‰ 9;?:9
ˆ/]0:1
i EAlmn>.!3!7"S7kA-2!_
*^s8C8V!C3!-^!k+
i M(^_X[^lmnfXKz!3!7"
S !+
i
a. !"#$%&'()
F8Š48
]<<:
ˆˆˆ]]/:1
Z5>[3!69/;;1w8x
F8Š48
]<<0
ˆˆ9b]/1
b. *+,-./01+2!3++-%
n!88
]<<:
ˆˆˆˆ9;p
n!88
]<<0
ˆˆ9;;
E{&-C3!-BX]<<:9;pCZ<</C5]<<0+
J$!-{.!
0+;0]+</?‹‰b+:??+:b:ˆp?p+<p:8!R
PU.qQwq€nEEˆ9;1x
‹p?p+<p:‰9;1ˆ‹9<p+/:98!R
,hu;v ,1hw, * +
1EL
7t-'
h1
]99
8
(
d
n
‹b
;(
&Q
?]
1EL7t
-'1;,2
<90
Œ •
^C3!-,MX]995X]<<0{-R]/-
wp?-‹b/-x+J$!-Kz!3!3!‡,M7sX8&
$!8X3!XC3!-B
#-!$HLs*]:-X]<<0%!C];-X]<<:^>(
2!U&ZU XC3!-B
8X]<<:B-$WsX?]-7 !X(
!‚"+J$!-.C3!-$WC3!-B
^C3!-BEJXSXPZSXBEJU
XC3!-B
2) \sZtND(Z:r''eR7RA'R=
lmj ˆ%%
ˆlmn‰JC>)-
ŽI8ˆ
ŽI
]<<:
ˆˆ9]?
ŽI
]<<0
ˆˆ9]b
ŽI
]<<:
%&%AŽI
]<<0
ŽI
]<<p
$!-Kz!-8[S^2'
7|'!w!-8[SZ&!2x+
^->y9]pZ&US>)-•k!
7(‚!.XqQ7P#+!-V5^-[87
8$7•Z&$!-8&UU
! !$-+
,hu;v ,1hw, * +
8(
#CAC
dn
‹]
1e!
A%11;
9:01
1EL11
f7'
/;9]/
1;4C
HAC
!
9<9p:
1;'
46C
hh
‹<<]
1;1
'
<:p
â
#-8HLX-]-5]<<0!-VrZw%&%A]
-!$HLx
^8VX-Xc5X]<<0r&5(
-`w,]<<0/:1T]<<:/]1x
^(s-^X8X]<<:$!8&^8\8V
"!-Z|8&&kQ(‚!.
^ˆ/]?^ˆ];]9R‚"
U/]?R‚"8UU];]RB#,UU=
!-S=(+^^X
5]<<0R"8X]<<:+
3) \sZ[Lkl`:1EfAtA%,;h=
×
×
÷÷
#!RH((YV]<<:@@++
lmjA(!k!Uk=
+EA-[(82.!8V28Y7kX
VKzKY7.!+J$!-f=X3!‡
U!3!7k+k-=6A-s[V[•
#s>.
lmjˆ^!&!k>V%BC3!-%,C>)-
Và để tối đa hóa ROE,Vinamilk đã sử dụng các phương
pháp sau:
1EL!TN%pe8AtJG1%4He8At]EL(LxH/O
N#0#He8At(C&L$#CO#?7('&4fy0# o
#0#L'z&C&$
i L!(d?8!'8ƒ}eS3!(NN$6
r["S8'3!(-V!&8V
8!-$[+
i FQ|!Y]<4c#n`%6-p]X[o9]<[
ZTUU(3!D$Z(o3!D%UU}3!D[Y}
3!DX8ƒ3!D"6&ST7SR>>2fQ"6U
"6z4"MVwL!#xT%6-NM!H.PwE7Ex8!6
EK!88ƒk#J2%6-N !(\\"L!
#TZ8[!-|8ƒ8V3!Tt8$r!!k_
.8ƒ2k~
i L!D\>*nPTE{>U(.!#V„#R3!VdE!
e
i EZ8[8CZ8!-$[d!`,!edV[edE!-
78VedHPN>(Y.ed,s-\({ed&>edF
!! e~
i 56-6^/<Xk-s8p^Rt8"S*
55(8ƒ}! k8V3!3!L!DH88ƒ#+
#("S8VCZ9^R("S*
(t8R>fQ4$8!T8b<<8!R%6-N !EI„
#nT3!HV"H($F7Sb<<8!‚QZ>s
s((AH.8$hoI~
8M oA]B(Lx(&C&56'7(BKC& o{&{
$#CO#
#8f {‡(=X!k8C!-V
^>(3!‡8V!"-XV6-_
.lmj+#Y^8\(>(8V!VAlmj7
s-(=+
;7t-'"(LC:-\‚;7t-'(LC=
45678-./01+29
i #U=&-8 6s21/6:;.<
E8]<<0
ˆ]:
E8]<<:
ˆ];
#-!$HLs*]:-X]<<0%!C];-X]<<:r.^>(
2!U&ZU XC3!-B+
^8\!8VfU%!53!(a+E(7
#4N!$-!A8C9b-+J6-=W>
7#4UC$8&"!6!-=83!(8[+J6-f
‡.$WY(8V>6.(+!-V#4qQ
5$-q.Ua"5/(ykQs!&!-S
8Y8t+
i 5(>(ƒ'R_K&&SZ(!3!
sQ-W`!-XRU%!
5C3!-RUfXV(=*;0CX]<<0V
?00CX]<<:+
•8-!88]<<0ˆp?-
•8-!88]<<:ˆb/-
^C3!-,MX]995X]<<0{-R]/-wp?
-‹b/-x+J$!-Kz!3!3!‡,M7sX8&$!
8X3!r.XC3!-B+
iXC3!-
n!88]<<0ˆ9;;
n!88]<<:ˆ9;p
E{&-C3!-BX]<<:9;pCZ<</C5]<<0+
#8fsNX(018UsN!X]<<:
;1 !X]<9<;1wUW/1UW?18!>[;1x+PN.#4
•X('8!-VX]<9<y2(22 7
#4+#k-(>(XV!X+
re:2tND(Z=
#U=&-8 6>((
ŽI]<<:ˆˆ9]?
ŽIˆ9]?Z&US>)-•k!7
(‚!.XqQ7P#+PU{U'.2!
Tăng vay nợ
8Z&!AUZ]p^2!s*EH„(,E4=8N(
‚W6-!-$US'WUY"#(-'#&C X
.Q7!&
Tăng ngày phải trả bình quân
F->8]<<0ˆb<
F->8]<<:ˆ;0
#-8HLX-]-5]<<0!-VrZw%&%A]
-!$HLxVXy.Q7!&6C>)-
+
#[!C>)-kQS(8=6-S
". ‚Q+
HV"Us8[>-k {‡.SX7(6
!7_'!+BN(X7(6->!-V‚
Z>SX!ZSX7S
X"5ZSX7_'!+#U=&-8>(
ASX8_!! UX&Z$!SX
>SX8_>$'RYSXfA
%&%AWZS5SXEB,VU (=XA
lmj+
V. SO SÁNH VI CÁC DOANH NGHIP TRONG NG'NH
B(SA75'-`(
, 1"1;
jLI
MJ1"1;
:@=
G1
3J1"
1;:3=
efL'
$J
G13
:@=
klm
:@=
kl`
:@=
h'6&4 ]<0+9<9+/]9+/;? bp <+// ;+0 i];+b9 i9p+;]
G
e'5
9/+0 ]b+0
,,\
LM'/O
,s
??]+??p+<<< ]? <+?; p+9 ;+? 9p+:
'&4 0+;0]+</?+<<<+<<< p0 9+9] ]/+p /]+0: ;9+?0
8q665 ]/p+9;p+bbb+/b: p9 <+0; 9/+]: 9/+]: 9b+?/
P/E c#a các công ty s&a hàng đ'u th( gi)i
!
mNN6 nH #u•8 /+<:? b]+b 9p+<
/R'5|6L68A6 4‘# #u•8 ]+/] ]p+]? 99+0
Ge'5/4<5LARLd5
PH4
B
M!I!!8 <+? : 9b+<
)
#!Ruuu+Š+-+
uuu+3!+Š88+
E-E B'#i5AF@j9<+0&Z(82
8!>[7Kz.!#4UX"!k8&+E(A
lmnlmj7E--8>68Vf=8&(5(
(8`SoN+lmnlmj7Z
’5'-(KzUK8&+
8'X3!W`2!N"87()'85
>y$!tN7['&4s!-8[8C7"7[8V2
8Y85"8U!3!5(s!'75+P!
S2X8!>[X]<1i]b1+
P56->=!R=2 7(-'#-
'&4U'."8>k7'&45((8
+K&Z!'&4s8_V3!!S5YV!!+#8
()7 '&4"$!7")(K! !7
$!S!(!+'&4%!&3!-55((-'8V
55%!&"(Q(V!!)3!.+E[.2
78V28Y-!''_28 !+P!28Y
S2.8V0b1!8X]<<0+8V28Y#U
Z]/-%!&'8U-5&5/012
P!I-7"88N.75]012 +
(6$8=\(8=7'[25(8=7E-
`525(8=7(7#5%!.
!8V.5
