VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

AAT

Consumer
Công ty Cổ phần Tập đoàn Tiên Sơn Thanh Hóa
Hàng cá nhân & Gia dụng/Hàng cá nhânCT
2.920
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
5.141
Current
2.920
Gap
+76.0%
ModelFCF DCF

Valuation Breakdown

CTHàng cá nhân & Gia dụngConsumer
Classified as consumer because ICB sector "Hàng cá nhân & Gia dụng" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

Distressed Valuation
Negative Intrinsic Value
BVPS
10.281
x
Discount
50%
=
Floor Value
10.281

Valuation Track Record

Retroactive intrinsic value vs actual close price — AAT

Earnings Quality

Fiscal year 2025

50
Fair
Accrual Quality
96
Cash Conversion
25
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.85
Moderate
DSRI
0.849
GMI
1.040
AQI
0.871
SGI
1.730
DEPI
1.078
SGAI
0.360
TATA
0.011
LVGI
1.056

AAT exhibits several concerning financial metrics, particularly with a Beneish M-Score of -1.8484, indicating potential earnings manipulation. The earnings quality score of 50.1 suggests mixed performance, with significant weaknesses in revenue and margin metrics, which could raise further concerns about sustainability.

Red Flags
  • Beneish M-Score of -1.8484, indicating potential manipulation as it is below the threshold of -1.78.
  • Earnings quality metrics show a score of 0.0/100 for both eq_margin and eq_revenue, indicating severe issues with profitability and revenue recognition.
Positive Signals
  • DSRI of 0.8488 suggests that accounts receivable are not growing faster than revenue, which is a positive sign.
  • High eq_accrual score of 95.8/100 indicates that the company is effectively managing its accruals.
Ownership Risk

The top shareholders are individuals with relatively low ownership stakes, which may lead to a lack of strong governance and oversight. This fragmented ownership structure could increase the risk of misalignment between management and shareholder interests.

Recommendation

Investors should exercise caution and closely monitor AAT's financial disclosures and performance metrics. It may be prudent to wait for improved earnings quality indicators and clearer governance before considering an investment.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.09
Distress Zone
Sharpe
-0.20
Negative
Composite
51
Fair
Price Risk
Momentum
-3.0%
Volatility
30.9%
Max Drawdown
-23.3%

Key Ratios

Fiscal year 2025
6.91P/E
P/B0.28
P/S0.21
ROE4.2%
ROA2.1%
EPS422.44
BVPS10281.34
Gross Margin8.7%
Net Margin3.0%
D/E0.93
Current Ratio1.47
Rev Growth73.0%
Profit Growth458.5%
EV/EBITDA5.17
Div Yield0.0%

Company Overview

Issued Shares
70.8M
Charter Capital
708.2B VND
Sector (ICB L2)
Hàng cá nhân & Gia dụng
Industry (ICB L3)
Hàng cá nhân
Sub-industry
Hàng May mặc
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trịnh Xuân Lâm
Indiv
11.8%
8.3 trieu
Nguyễn Thị Hoa
Indiv
4.6%
3.2 trieu
Trịnh Xuân Lượng
Indiv
1.8%
1.3 trieu
Lê Đăng Thuyết
Indiv
0.9%
617.760
Trịnh Văn Dương
Indiv
0.8%
568.148
Trịnh Xuân Dưỡng
Indiv
0.7%
495.060
Tống Anh Linh
Indiv
0.6%
432.860
Nguyễn Thị Dụ
Indiv
0.2%
123.765
Board & Management
Trịnh Xuân Lâm11.8%
Chủ tịch Hội đồng Quản trị
Trịnh Xuân Lượng1.8%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lê Đăng Thuyết0.9%
Phó Tổng Giám đốc
Trịnh Văn Dương0.8%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Trịnh Xuân Dưỡng0.7%
Phó Tổng Giám đốc
Tống Anh Linh0.6%
Phó Giám đốc Tài chính
Lê Văn Ngọc
Thành viên Hội đồng Quản trị độc lập
Trịnh Văn Tâm
Thành viên Ban kiểm soát
Nguyễn Thị Giang
Thành viên Ban kiểm soát
Lương Văn Quyết
Thành viên Hội đồng Quản trị độc lập
Lê Thị Trang
Người phụ trách quản trị công ty/Phụ trách Công bố thông tin
Đinh Bộ Lễ
Trưởng Ban kiểm soát
Hoàng Đình Thắng
Kế toán trưởng
Lê Thị Ngọc Thu
Giám đốc Tài chính
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 →