VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

ATG

Cyclicals
Công ty Cổ phần ATG Planet
Tài nguyên Cơ bản/Khai khoángCT
7.000
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
407
Current
7.000
Gap
-94.2%
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.

Distressed Valuation
Negative Ebitda Bvps Floor
BVPS
582
x
Discount
70%
=
Floor Value
582

Valuation Track Record

Retroactive intrinsic value vs actual close price — ATG

Earnings Quality

Fiscal year 2025

51
Fair
Accrual Quality
0
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
11

Financial Forensics

Beneish M-Score · 2025

167.49
High Risk
DSRI
1.533
GMI
2.591
AQI
416.486
SGI
4.133
DEPI
0.417
SGAI
0.190
TATA
-0.447
LVGI
0.986

The Beneish M-Score of 167.4891 indicates a strong likelihood of earnings manipulation, significantly exceeding the threshold of -1.78. Coupled with an Earnings Quality Score of 51.1, which reflects poor accruals and revenue quality, the overall financial health of ATG raises substantial concerns.

Red Flags
  • Beneish M-Score of 167.4891 indicates likely manipulation, far exceeding the threshold of -1.78.
  • DSRI of 1.5334 suggests potential issues with inventory management relative to sales.
  • SGI of 4.1332 indicates aggressive growth that may not be sustainable, raising concerns about revenue recognition practices.
Positive Signals
  • Cash conversion score of 100.0/100 indicates strong cash flow generation despite concerns over earnings quality.
  • Receivables score of 100.0/100 suggests effective management of accounts receivable, which is a positive sign for liquidity.
Ownership Risk

The ownership structure is heavily concentrated among individual shareholders, with the largest holding at 9.1%. This concentration may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly regarding revenue recognition and management practices. Consider monitoring for any changes in ownership dynamics or financial disclosures that could impact transparency.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
-0.76
Distress Zone
Sharpe
1.76
Excellent
Composite
49
Weak
Price Risk
Momentum
+207.7%
Volatility
116.2%
Max Drawdown
-69.4%

Key Ratios

Fiscal year 2025
3.52P/E
P/B14.08
P/S2.23
ROE785.9%
ROA25.7%
EPS2327.86
BVPS581.54
Gross Margin11.5%
Net Margin63.5%
D/E29.22
Current Ratio0.27
Rev Growth313.3%
Profit Growth10903.9%
EV/EBITDA47.21
Div Yield0.0%

Company Overview

Issued Shares
15.2M
Charter Capital
152.2B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai khoáng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Võ Quí Lâm
Indiv
9.1%
1.4 trieu
Trương Đình Xuân
Indiv
6.2%
940.429
Lê Anh Quân
Indiv
4.9%
743.580
Nguyễn Công Duy
Indiv
4.8%
739.200
Đỗ Phi Thường
Indiv
4.4%
675.560
Phan Văn Phước
Indiv
4.3%
658.760
Tạ Minh Hiếu
Indiv
4.3%
647.860
Huỳnh Thị Nga
Indiv
3.9%
599.060
Trần Thị Thanh Hoa
Indiv
2.7%
417.100
Đào Minh Tùng
Indiv
1.9%
294.021
Lê Quốc Cường
Indiv
1.9%
288.600
Lê Quốc
Indiv
1.4%
216.690
Công ty TNHH Sở hữu kỳ nghỉ Việt Nam
Inst
0.8%
126.400
Phan Thị Cẩm Tú
Indiv
0.3%
51.090
Nguyễn Thị Phương Lan
Indiv
0.3%
50.000
Board & Management
Trương Đình Xuân6.2%
Chủ tịch Hội đồng Quản trị
Huỳnh Thanh Phương
Thành viên Ban kiểm soát
Trương Ngọc Thanh
Thành viên Hội đồng Quản trị
Ngô Thanh Trúc
Thành viên Ban kiểm soát
Trần Thị Mai Xuân
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trương Thanh Lệ
Trưởng phòng Tài chính
Phạm Ngọc Phương
Phó Tổng 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 →