VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

ABS

Cyclicals
Công ty Cổ phần Dịch vụ Nông nghiệp Bình Thuận
Hóa chấtCT
2.990
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
6.868
Current
2.990
Gap
+129.7%
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 EBITDA39.13B
Fair EV/EBITDA15.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
39.13B
x
Fair EV/EBITDA
15.6x
-
Net Debt
62.45B
=
Equity Value
6.868
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — ABS

Earnings Quality

Fiscal year 2025

11
Poor
Accrual Quality
0
Cash Conversion
3
Receivables
0
Margin Stability
0
Revenue Quality
100

Financial Forensics

Beneish M-Score · 2024

-3.44
Low Risk
DSRI
2.190
GMI
2.478
AQI
0.162
SGI
0.386
DEPI
0.835
SGAI
1.323
TATA
-0.457
LVGI
0.202

The Beneish M-Score of -3.4443 indicates a low likelihood of earnings manipulation, yet the high DSRI (2.1901) and GMI (2.4783) raise concerns about potential revenue inflation and deteriorating gross margins. The earnings quality score of 34.3/100, particularly low in accruals and receivables, suggests significant risks in the company's financial reporting.

Red Flags
  • DSRI of 2.1901 indicates a significant increase in receivables relative to sales, suggesting potential revenue recognition issues.
  • GMI of 2.4783 signals a concerning trend in gross margin deterioration, which could reflect operational inefficiencies or aggressive accounting practices.
  • Earnings Quality Score of 34.3/100, with 0.0 in eq_accrual and eq_receivables, highlights a lack of cash flow conversion and raises questions about the sustainability of reported earnings.
Positive Signals
  • Cash conversion is perfect at 100.0/100, indicating that the company is able to convert its sales into cash effectively.
  • SGI of 0.3864 suggests that sales growth is not overly aggressive, which may indicate a more sustainable growth trajectory.
Ownership Risk

The top shareholders are individuals with significant stakes, which may lead to concentrated control and potential governance risks. However, the absence of institutional investors may limit oversight.

Recommendation

Investors should approach ABS with caution, closely monitoring cash flow and revenue recognition practices. It may be prudent to wait for improved earnings quality metrics before considering a position.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
-1.74
Distress Zone
Sharpe
-1.13
Negative
Composite
30
Poor
Price Risk
Momentum
-33.2%
Volatility
39.6%
Max Drawdown
-40.5%

Key Ratios

Fiscal year 2025
-0.47P/E
P/B0.59
P/S1.41
ROE-77.4%
ROA-68.4%
EPS-6390.47
BVPS5064.51
Gross Margin3.5%
Net Margin-300.7%
D/E0.22
Current Ratio5.25
Rev Growth-57.1%
Profit Growth-21092.0%
EV/EBITDA-0.62
Div Yield0.0%

Company Overview

Issued Shares
80.0M
Charter Capital
800.0B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Sản phẩm hóa dầu, Nông dược & Hóa chất khác
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trần Văn Mười
Indiv
12.5%
10.0 trieu
Phạm Thu Hiền
Indiv
9.7%
2.8 trieu
Ngô Thị Ngọc Hạnh
Indiv
7.2%
2.7 trieu
Trần Đức Thành
Indiv
5.0%
4.0 trieu
nguyen-viet-thang
Indiv
4.6%
3.7 trieu
Trần Văn Chính
Indiv
4.5%
3.6 trieu
Đinh Thị Sen
Indiv
3.1%
2.5 trieu
Trần Thị Hòa
Indiv
1.2%
350.000
Đào Thị Kim Lương
Indiv
0.2%
132.500
Đinh Quang Sáng
Indiv
0.1%
117.500
Mai Quốc Hưng
Indiv
0.1%
111.250
Board & Management
Trần Văn Mười12.5%
Chủ tịch Hội đồng Quản trị
Đinh Quang Sáng0.1%
Phó Chủ tịch Hội đồng Quản trị
Mai Quốc Hưng0.1%
Thành viên Hội đồng Quản trị
Trương Thùy Linh
Trưởng Ban kiểm soát
Nguyễn Văn Thủy
Kế toán trưởng
Nguyễn Đạt Châu
Người phụ trách quản trị công ty
Nguyễn Thị Cuối
Thành viên Ban kiểm soát
Mai Thị Thanh Hải
Thành viên Ban kiểm soát
Vũ Thị Hải
Thành viên Hội đồng Quản trị
Hoàng Văn Hồng
Phó Giám đốc
Trần Thị Hiền
Thành viên Hội đồng Quản trị
Trần Thị Hường
Phó Giám đốc
Nguyễn Nhật Huy
Phụ trách Công bố thông tin/Giám đốc
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 →