VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

ACG

Cyclicals
Công ty Cổ phần Gỗ An Cường
Tài nguyên Cơ bản/Lâm nghiệp và GiấyCT
34.500
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
35.969
Current
34.500
Gap
+4.3%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTTài nguyên Cơ bảnCyclical
Classified as cyclical because ICB sector "Tài nguyên Cơ bản" 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 EBITDA582.23B
Fair EV/EBITDA10.8x
Years of data7
2
Valuation
Mid-Cycle EBITDA
582.23B
x
Fair EV/EBITDA
10.8x
-
Net Debt
877.33B
=
Equity Value
35.969
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — ACG

Earnings Quality

Fiscal year 2025

46
Weak
Accrual Quality
52
Cash Conversion
0
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.56
Elevated
DSRI
1.249
GMI
1.077
AQI
1.060
SGI
1.158
DEPI
0.952
SGAI
0.909
TATA
0.131
LVGI
1.416

ACG exhibits a moderate risk profile with a Beneish M-Score of -1.559, indicating a lower likelihood of earnings manipulation. However, the earnings quality score of 45.5/100, particularly low cash conversion metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 45.5/100 indicates potential issues with earnings sustainability, particularly highlighted by a cash conversion score of 0.0/100.
  • The DSRI of 1.2494 suggests that accounts receivable are growing faster than revenue, which could indicate aggressive revenue recognition practices.
Positive Signals
  • Beneish M-Score of -1.559 is below the manipulation threshold of -1.78, suggesting a lower likelihood of accounting manipulation.
  • High receivables score of 100.0/100 indicates strong management of accounts receivable, which is a positive signal for cash flow management.
Ownership Risk

The ownership structure is heavily concentrated, with the top shareholder holding 50.0%. This concentration may pose risks related to governance and decision-making, potentially impacting minority shareholders.

Recommendation

Investors should closely monitor cash flow metrics and consider the implications of the concentrated ownership structure. A cautious approach is advised until further clarity on earnings sustainability is obtained.

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

Quantitative Scores

F-Score
1/9
Weak
Z-Score
2.96
Grey Zone
Sharpe
-0.52
Negative
Composite
41
Weak
Price Risk
Momentum
-3.7%
Volatility
25.4%
Max Drawdown
-14.0%

Key Ratios

Fiscal year 2025
10.32P/E
P/B1.20
P/S1.13
ROE11.8%
ROA8.0%
EPS3342.37
BVPS28750.17
Gross Margin29.2%
Net Margin10.9%
D/E0.58
Current Ratio2.07
Rev Growth15.5%
Profit Growth20.0%
EV/EBITDA10.29
Div Yield3.8%

Company Overview

Issued Shares
150.8M
Charter Capital
1507.9B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Lâm nghiệp và Giấy
Sub-industry
Lâm sản và Chế biến gỗ
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH Đầu Tư Nc Việt Nam
Inst
50.0%
75.5 trieu
Sumitomo Forestry Co., Ltd
Inst
19.6%
29.6 trieu
Whitlam Holding Pte.ltd
Inst
18.1%
27.2 trieu
Nguyễn Minh Tuấn
Indiv
2.0%
3.0 trieu
VOF Investment Limited
Inst
0.7%
1.0 trieu
Lê Thị Kim Cúc
Indiv
0.5%
739.210
Nguyễn Thị Kim Thoa
Indiv
0.4%
315.860
Võ Thị Ngọc Ánh
Indiv
0.2%
295.650
Lê Đức Nghĩa
Indiv
0.2%
244.380
Lê Thanh Phong
Indiv
0.1%
217.319
nguyen-thi-hao
Indiv
0.1%
191.611
Board & Management
Nguyễn Minh Tuấn2.0%
Thành viên Hội đồng Quản trị
Võ Thị Ngọc Ánh0.2%
Phó Tổng Giám đốc
Lê Đức Nghĩa0.2%
Chủ tịch Hội đồng Thành viên
Nguyễn Thị Hảo0.1%
Phó Tổng Giám đốc
Lê Thanh Phong0.1%
Phó Tổng Giám đốc
Thiều Thị Ngọc Diễm
Khác
Trần Lương Thanh Tùng
Thành viên Hội đồng Quản trị
Ngô Tấn Trí
Phó Tổng Giám đốc
Huỳnh Văn Nhân
Trưởng phòng
Nguyễn Thị Diệu Phương
Thành viên Hội đồng Quản trị độc lập
Kamibayashiyama Masao
Thành viên Hội đồng Quản trị
Nguyễn Thị Duyên
Phó Tổng Giám đốc
Nguyễn Thị Kim Thoa
Phó Tổng Giám đốc
Mai Thị Phương Thảo
Thành viên Ban kiểm soát
Jess Rueloekke
Thành viên Hội đồng Quản trị
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 →