VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

ATA

Consumer
Công ty Cổ phần NTACO
Thực phẩm và đồ uống/Sản xuất thực phẩmCT
600
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
0
Current
600
Gap
-100.0%
ModelFCF DCF

Valuation Breakdown

CTThực phẩm và đồ uốngConsumer
Classified as consumer because ICB sector "Thực phẩm và đồ uống" 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 Cash Flow
BVPS
x
Discount
50%
=
Floor Value

Earnings Quality

Fiscal year 2024

51
Fair
Accrual Quality
98
Cash Conversion
5

Financial Forensics

Beneish M-Score · 2016

-2.97
Low Risk
DSRI
1.543
GMI
-0.565
AQI
0.694
SGI
0.718
DEPI
0.941
SGAI
0.108
TATA
0.014
LVGI
0.992

ATA's Beneish M-Score of -2.9653 indicates a low likelihood of earnings manipulation, but its earnings quality score of 23.6/100 raises concerns about the sustainability of earnings. The high DSRI of 1.5431 suggests potential issues with inventory management, which could impact future cash flows.

Red Flags
  • Earnings Quality Score of 23.6/100 indicates poor earnings quality, particularly concerning cash conversion and revenue recognition.
  • DSRI of 1.5431 suggests that inventory growth is outpacing revenue growth, which may signal overproduction or declining demand.
Positive Signals
  • Beneish M-Score of -2.9653 is below the manipulation threshold of -1.78, indicating a lower likelihood of earnings manipulation.
  • Strong accrual score of 94.2/100 suggests that reported earnings are primarily from actual cash flows, despite overall low earnings quality.
Ownership Risk

The ownership structure is relatively fragmented, with the largest institutional shareholder holding only 14.5%. This may lead to governance challenges and potential conflicts of interest among individual shareholders.

Recommendation

Investors should closely monitor ATA's inventory management and earnings quality metrics. It may be prudent to adopt a cautious approach until there are clear improvements in cash conversion and revenue recognition.

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

Quantitative Scores

F-Score
2/9
Weak
Z-Score
-66.58
Distress Zone
Sharpe
-0.48
Negative
Composite
18
Poor
Price Risk
Momentum
-33.3%
Volatility
196.5%
Max Drawdown
-69.2%

Key Ratios

Fiscal year 2024
-44.48P/E
P/B0.00
P/S0.00
ROE0.0%
ROA-0.6%
EPS-11.24
BVPS0.00
D/E-1.04
Current Ratio0.01
Profit Growth-97.8%
EV/EBITDA-2425.19
Div Yield0.0%

Company Overview

Issued Shares
12.0M
Charter Capital
120.0B VND
Sector (ICB L2)
Thực phẩm và đồ uống
Industry (ICB L3)
Sản xuất thực phẩm
Sub-industry
Nuôi trồng nông & hải sản
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Quỹ Đầu tư Chứng khoán Sài Gòn A2
Inst
14.5%
1.7 trieu
Đinh Thị Kim Oanh
Indiv
5.0%
599.000
Nguyễn Hoàng Hải
Indiv
5.0%
595.600
Phạm Thị Hường
Indiv
4.9%
587.000
Nguyễn Đức Nghiêm
Indiv
4.9%
583.200
Lê Hải Đoàn
Indiv
4.8%
576.740
Phan Văn Tần
Indiv
4.4%
530.000
Hồ Thị Kim Loan
Indiv
3.3%
392.600
Bùi Thị Kim Cúc
Indiv
3.1%
378.200
Quỹ Đầu tư Chứng khoán Sài Gòn A1
Indiv
1.6%
187.900
Võ Thị Hồng Hạnh
Indiv
0.3%
38.740
Nguyễn Thị Dung
Indiv
0.3%
30.000
Nguyễn Tuấn Anh
Indiv
0.1%
12.000
Board & Management
Trịnh Thị Thu
Giám đốc Tài chính
Sơn Ngọc Thành
Thành viên Ban kiểm soát
Nguyễn Đức Huy
Phó Tổng Giám đốc
Vương Thị Kim Quyên
Phụ trách Công bố thông tin
Nguyễn Quốc Cường
Thành viên Hội đồng Quản trị
Lê Thị Phương Thảo
Thành viên Hội đồng Quản trị
Trương Quốc Vinh
Trưởng Ban kiểm soát
CAO TUYẾT LAN
Thành viên Ban kiểm soát
Nguyễn Thanh Sơn
Chủ tịch Hội đồng Quản trị
Trần Minh Trọng
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 →