VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

AAA

Cyclicals
Công ty Cổ phần Nhựa An Phát Xanh
Hóa chấtCT
7.030
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
6.895
Current
7.030
Gap
-1.9%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" maps to the cyclical group
ModelEV/EBITDA Mid-Cycle
Equity Value = Mid-Cycle EBITDA x Fair EV/EBITDA - Net Debt

Cyclical companies (chemicals, oil & gas, basic resources) have earnings that swing dramatically with commodity prices and economic cycles. Valuing them on a single year's earnings is misleading: they look cheap at peaks and expensive at troughs. This model uses 7-year median EBITDA ("mid-cycle" earnings) and a 7-year median EV/EBITDA multiple to estimate what the firm is worth at a normal point in the cycle.

1
Model Inputs
Mid-Cycle EBITDA684.02B
Fair EV/EBITDA6.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
684.02B
x
Fair EV/EBITDA
6.0x
-
Net Debt
1413.31B
=
Equity Value
6.895
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — AAA

Earnings Quality

Fiscal year 2025

69
Fair
Accrual Quality
86
Cash Conversion
100
Receivables
0
Margin Stability
99
Revenue Quality
32

Financial Forensics

Beneish M-Score · 2025

-2.75
Low Risk
DSRI
0.995
GMI
0.834
AQI
1.384
SGI
0.839
DEPI
0.759
SGAI
1.025
TATA
-0.036
LVGI
0.966

AAA exhibits a Beneish M-Score of -2.7477, indicating a low likelihood of earnings manipulation. However, the earnings quality metrics reveal significant weaknesses, particularly in revenue recognition and receivables management, which could pose risks in financial reporting.

Red Flags
  • Earnings Quality Score of 68.8/100, with a concerning eq_receivables score of 0.0/100, indicating potential issues in revenue collection.
  • SGI at 0.8393 suggests declining sales growth, which may impact future earnings sustainability.
Positive Signals
  • Strong eq_cash_conv score of 100.0/100 indicates excellent cash conversion from earnings.
  • Institutional ownership at 48.7% by An Phat Holdings provides a level of stability and oversight.
Ownership Risk

The high concentration of ownership by An Phat Holdings (48.7%) may lead to governance risks, as decisions may favor the controlling shareholder over minority interests.

Recommendation

Investors should closely monitor revenue recognition practices and receivables management. Consider a cautious approach to investment until improvements in earnings quality metrics are observed.

Generated by AI based on quantitative data. Not financial advice.

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.42
Distress Zone
Sharpe
-0.36
Negative
Composite
52
Fair
Price Risk
Momentum
-4.2%
Volatility
29.6%
Max Drawdown
-28.8%

Key Ratios

Fiscal year 2025
7.42P/E
P/B0.51
P/S0.26
ROE6.9%
ROA2.8%
EPS947.10
BVPS13888.32
Gross Margin13.9%
Net Margin3.5%
D/E1.12
Current Ratio1.38
Rev Growth-16.1%
Profit Growth1.2%
EV/EBITDA3.97
Div Yield0.0%

Company Overview

Issued Shares
393.7M
Charter Capital
3937.4B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for AAA — hover nodes for intel, click to navigate

Shareholders
Công ty Cổ phần Tập đoàn An Phát Holdings
Inst
48.7%
191.8 trieu
Deutsche Asset Management (Asia) Limited
Inst
6.6%
2.6 trieu
PYN Elite Fund
Inst
5.0%
19.0 trieu
Công ty TNHH Sản Xuất Và Thương Mại Everland
Inst
4.9%
2.9 trieu
Công ty Cổ Phần Sản Xuất Và Thương Mại Yamato
Inst
4.9%
2.9 trieu
Công ty TNHH Phát Triển Yotei
Inst
4.9%
2.9 trieu
Kallang Limited
Inst
4.9%
8.3 trieu
nguyen-xuan-ha
Indiv
4.0%
2.3 trieu
nguyen-minh-hoa
Indiv
2.5%
980.000
Intereffekt Investment Funds N.V
Inst
1.2%
484.800
Siglap Limited
Inst
1.1%
453.500
Công ty Cổ phần Chứng khoán Dầu khí
Inst
0.8%
334.900
nguyen-le-trung
Indiv
0.2%
862.234
Trần Thị Thoản
Indiv
0.2%
680.000
Hoà Thị Thu Hà
Indiv
0.2%
680.000
Nguyễn Thị Tiện
Indiv
0.2%
680.000
Board & Management
Nguyễn Lê Trung0.2%
Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Hoà Thị Thu Hà0.2%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc Tài chính - Kế toán
Trần Thị Thoản0.2%
Phó Tổng Giám đốc Thường trực/Thành viên Hội đồng Quản trị
Nguyễn Thị Tiện0.2%
Thành viên Hội đồng Quản trị
Nguyễn Lê Thăng Long
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Thị Thùy Vân
Kế toán trưởng
Nguyễn Thị Giang
Trưởng Ban kiểm soát
Văn Thị Lan Anh
Thành viên Ban kiểm soát
Nguyễn Thị Phượng
Thành viên Ban kiểm soát
Ngô Văn Thụ
Phó Tổng Giám đốc
Đoàn Việt Khương
Phụ trách Công bố thông tin
Phạm Ánh Dương
Chủ tịch Hội đồng Quản trị
Lâm Thị Hiền
Phó Tổng Giám đốc Kinh doanh
Đinh Xuân Cường
Thành viên Hội đồng Quản trị độc lập
Computed 12/04/2026
Methodology & Disclosure

vnvalue is a methodology engine — not an advisor. Every number is the deterministic output of a published formula applied to public financial data. Nothing on this page constitutes investment, financial, legal, or tax advice, nor a recommendation to buy, sell, or hold any security.

All data, models, and outputs are provided AS IS without warranty of any kind. You are solely responsible for your investment decisions. Past performance and historical valuations are not indicative of future results.

By using vnvalue you accept the Terms of Service and Privacy Policy. Full disclaimer →