VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

APP

Cyclicals
Công ty Cổ phần Phát triển Phụ gia và Sản phẩm dầu mỏ
Hóa chấtCT
5.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
10.162
Current
5.000
Gap
+103.2%
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 EBITDA4.95B
Fair EV/EBITDA11.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
4.95B
x
Fair EV/EBITDA
11.6x
-
Net Debt
9.28B
=
Equity Value
10.162
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — APP

Earnings Quality

Fiscal year 2024

33
Weak
Accrual Quality
4
Cash Conversion
40
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-4.03
Low Risk
DSRI
0.849
GMI
1.124
AQI
1.363
SGI
1.048
DEPI
0.487
SGAI
0.974
TATA
-0.367
LVGI
0.673

The Beneish M-Score of -4.0299 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 33.3/100, particularly low metrics in revenue and margin quality, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 33.3/100 indicates significant issues with revenue and margin quality, both scoring 0.0/100.
  • The accrual quality is very low at 4.3/100, suggesting potential issues with cash flow management.
Positive Signals
  • The DSRI of 0.8493 indicates that accounts receivable are growing slower than sales, which is a positive sign.
  • The GMI of 1.1240 suggests that gross margins are improving, which could indicate operational efficiency.
Ownership Risk

The ownership structure is concentrated among a few individuals, which may lead to governance risks and potential conflicts of interest, particularly if these shareholders prioritize personal gains over broader shareholder value.

Recommendation

Investors should closely monitor cash flow and revenue recognition practices while considering a cautious approach to investment in APP, given the elevated risk profile and low earnings quality metrics.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
4.88
Safe Zone
Sharpe
-0.60
Negative
Composite
35
Weak
Price Risk
Momentum
-26.2%
Volatility
30.9%
Max Drawdown
-43.2%

Key Ratios

Fiscal year 2024
-3.87P/E
P/B0.59
P/S0.11
ROE-13.9%
ROA-8.5%
EPS-1245.36
BVPS8171.55
Gross Margin7.4%
Net Margin-2.8%
D/E0.42
Current Ratio2.16
Rev Growth4.5%
Profit Growth-30.7%
EV/EBITDA-32.43
Div Yield0.0%

Company Overview

Issued Shares
4.7M
Charter Capital
47.2B 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 APP — hover nodes for intel, click to navigate

Shareholders
Nguyễn Kim Hoàn
Indiv
15.3%
721.000
Nguyễn Mạnh Hùng
Indiv
6.3%
300.000
Võ Vũ Bình
Indiv
5.4%
255.200
Nguyễn Thành Luyện
Indiv
5.0%
235.500
Huỳnh Cẩm Đoan
Indiv
3.5%
167.600
Phạm Thanh Tùng
Indiv
3.5%
166.921
Phạm Ngọc Quốc Cường
Indiv
1.4%
64.487
Nguyễn Ngọc Hiển
Indiv
0.7%
27.225
Vũ Quốc Phồn
Indiv
0.6%
23.413
Nguyễn Thị Trường
Indiv
0.4%
15.517
Vũ Văn Tràng
Indiv
0.3%
11.700
Vũ Quang Hải
Indiv
0.2%
9.163
Lưu Thùy Anh
Indiv
0.2%
10.000
Board & Management
Phạm Ngọc Quốc Cường1.4%
Thành viên Ban kiểm soát
Nguyễn Văn Vũ
Thành viên Hội đồng Quản trị độc lập
Nguyễn Văn Hiếu
Phó Tổng Giám đốc Sản xuất
Chu Xuân Thắng
Kế toán trưởng
Nguyễn Hồng Điệp
Phó Tổng Giám đốc Kinh doanh
Nguyễn Hà Trung
Thành viên Hội đồng Quản trị
Nguyễn Trường Sơn
Chủ tịch Hội đồng Quản trị
Hoàng Bình Dương
Thành viên Hội đồng Quản trị
Hoàng Trung Dũng
Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Lê Thị Bạch Liên
Trưởng Ban kiểm soát
Nguyễn Duy Kiên
Phụ trách Công bố thông tin
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 →