VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

AMV

Consumer
Công ty Cổ phần Sản xuất Kinh doanh Dược và Trang thiết bị Y tế Việt Mỹ
Y tế/Thiết bị và Dịch vụ Y tếCT
1.800
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
30.854
Current
1.800
Gap
+500.0%
ModelFCF DCF

Valuation Breakdown

CTY tếConsumer
Classified as consumer because ICB sector "Y tế" 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.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
85.53%
+
Kd(1-t)
7.61%
x
D/(D+E)
14.47%
=
WACC
10.00%
2
Growth Estimate
Sector Default4.00%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF241.72B
Projection years10
4
Valuation
Base FCF
241.72B
Growth Rate
4.00%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
30.854
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — AMV

Earnings Quality

Fiscal year 2025

21
Poor
Accrual Quality
43
Cash Conversion
40
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-3.68
Low Risk
DSRI
1.362
GMI
0.715
AQI
1.406
SGI
0.496
DEPI
0.702
SGAI
2.636
TATA
-0.164
LVGI
1.039

The Beneish M-Score of -3.6797 indicates a low likelihood of earnings manipulation, but the concerning earnings quality score of 20.7/100 suggests significant issues with revenue recognition and cash conversion. The high SGAI of 2.6357 raises red flags regarding selling, general, and administrative expenses, which could indicate inefficiencies or potential manipulation.

Red Flags
  • Earnings Quality Score of 20.7/100 indicates poor earnings quality, particularly with eq_receivables and eq_margin both at 0.0/100.
  • SGAI of 2.6357 suggests excessive spending on selling, general, and administrative expenses relative to sales.
Positive Signals
  • Beneish M-Score of -3.6797 is well below the manipulation threshold of -1.78, indicating a lower likelihood of earnings manipulation.
Ownership Risk

The ownership structure is heavily concentrated among individual shareholders, with the top five holding 54.5% of shares, which may lead to governance issues and potential conflicts of interest.

Recommendation

Investors should closely monitor the company's earnings quality and expense management while considering a cautious approach to investing in AMV due to the identified risks.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.03
Distress Zone
Sharpe
-0.84
Negative
Composite
36
Weak
Price Risk
Momentum
-51.4%
Volatility
74.9%
Max Drawdown
-66.7%

Key Ratios

Fiscal year 2025
-4.45P/E
P/B0.15
P/S1.53
ROE-3.4%
ROA-2.7%
EPS-404.63
BVPS11818.26
Gross Margin14.1%
Net Margin-34.4%
D/E0.18
Current Ratio4.19
Rev Growth-50.3%
Profit Growth-374.0%
EV/EBITDA71.45
Div Yield0.0%

Company Overview

Issued Shares
131.1M
Charter Capital
1311.1B VND
Sector (ICB L2)
Y tế
Industry (ICB L3)
Thiết bị và Dịch vụ Y tế
Sub-industry
Thiết bị y tế
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Lê Thu Huyền
Indiv
15.2%
321.760
Nguyễn Thị Nhung
Indiv
14.1%
3.8 trieu
Nguyễn Hoàn Thiện
Indiv
5.6%
7.3 trieu
Trần Văn Tuấn
Indiv
4.8%
1.3 trieu
Phạm Thế Vỹ
Indiv
4.8%
6.3 trieu
nguyen-thi-hong-hai
Indiv
4.7%
6.1 trieu
Nguyễn Hữu Điển
Indiv
4.6%
1.3 trieu
Lê Anh Hồi
Indiv
4.4%
1.2 trieu
Công ty Cổ phần Quản Lý Quỹ Bông Sen
Inst
4.4%
4.0 trieu
Hoàng Văn Bá
Indiv
3.8%
5.0 trieu
Lê Đức Khanh
Indiv
3.8%
5.0 trieu
Phạm Thị Oanh
Indiv
3.6%
4.7 trieu
Willem Stuive
Indiv
3.3%
70.000
Ngô Văn Bình
Indiv
3.0%
2.7 trieu
Bùi Văn Hải
Indiv
2.5%
690.000
Phạm Việt Tấn
Indiv
0.4%
7.500
HÀ THỊ THU TRANG
Indiv
0.2%
5.000
Quỹ Đầu tư Cân bằng Bản Việt
Inst
0.2%
64.500
Đàm Thị Hưng
Indiv
0.1%
3.000
Board & Management
Huỳnh Văn Giàu
Phó Giám đốc
Nguyễn Quang Trung
Phó Giám đốc
Lê Thị Việt Hà
Kế toán trưởng
Đặng Nhị Nương
Giám đốc/Người phụ trách quản trị công ty/Thành viên Hội đồng Quản trị
Nakatani Yoshitaka
Chủ tịch Hội đồng Quản trị
Lê Khánh Nguyên
Thành viên Hội đồng Quản trị độc lập
Vũ Thu Thủy
Thành viên Ban kiểm soát/Phụ trách Công bố thông tin
Lê Thị Hương
Trưởng Ban kiểm soát
Nguyễn Hương Giang
Thành viên Ban kiểm soát
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 →