VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

ATS

Cyclicals
Công ty Cổ phần Tập đoàn Đầu tư ATS
Du lịch và Giải trí/Du lịch & Giải tríCT
27.400
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
26.541
Current
27.400
Gap
-3.1%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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 EBITDA788.64M
Fair EV/EBITDA117.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
788.64M
x
Fair EV/EBITDA
117.7x
-
Net Debt
-55.38M
=
Equity Value
26.541
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — ATS

Earnings Quality

Fiscal year 2025

34
Weak
Accrual Quality
89
Cash Conversion
0
Receivables
26
Margin Stability
21
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.50
Moderate
DSRI
1.178
GMI
0.914
AQI
0.969
SGI
0.939
DEPI
0.000
SGAI
1.170
TATA
0.029
LVGI
1.177

ATS exhibits several concerning signs of potential earnings manipulation, as indicated by a Beneish M-Score of -2.4965, which is significantly below the manipulation threshold of -1.78. Additionally, the company's earnings quality score of 33.8/100 reflects substantial weaknesses in cash conversion and revenue recognition.

Red Flags
  • Beneish M-Score of -2.4965 indicates potential earnings manipulation, well below the threshold of -1.78.
  • Earnings Quality Score of 33.8/100, with cash conversion at 0.0/100, suggests severe issues in converting earnings into cash.
  • Receivables quality at 26.1/100 and revenue recognition at 0.0/100 indicate potential overstatement of revenues.
Positive Signals
  • DSRI of 1.1781 suggests that sales growth is in line with receivables growth, which may indicate some level of operational stability.
  • SGA (Selling, General and Administrative expenses) ratio at 1.1700 indicates that the company is managing its administrative costs relative to sales.
Ownership Risk

The ownership structure is heavily concentrated among individual shareholders, with the largest holding at 19.9%. This concentration may lead to governance risks, as decisions may favor the interests of a few over minority shareholders.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow statements and revenue recognition practices. It may be prudent to monitor for any changes in management or financial reporting practices before considering investment.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
11.33
Safe Zone
Sharpe
0.81
Positive
Composite
53
Fair
Price Risk
Momentum
+111.8%
Volatility
121.4%
Max Drawdown
-50.0%

Key Ratios

Fiscal year 2025
181.12P/E
P/B2.17
P/S2.02
ROE1.2%
ROA1.1%
EPS151.28
BVPS12623.53
Gross Margin5.7%
Net Margin1.1%
D/E0.13
Current Ratio2.93
Rev Growth-6.1%
Profit Growth166.4%
EV/EBITDA139.68
Div Yield0.0%

Company Overview

Issued Shares
3.5M
Charter Capital
35.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Nhà hàng và quán bar
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trương Nguyễn Hoàng Việt
Indiv
19.9%
698.060
Trần Thị Thanh
Indiv
9.9%
347.700
Nguyễn Thị Thủy
Indiv
9.7%
338.610
Trần Thế Bằng
Indiv
5.4%
187.700
Vũ Huy Quý
Indiv
5.2%
181.000
Đoàn Hồng Ngọc
Indiv
5.0%
173.800
Trần Thị Thúy Hằng
Indiv
5.0%
174.000
Chu Quang Dũng
Indiv
4.9%
172.900
Châu Thị Sương Mai
Indiv
4.9%
172.230
Nguyễn Trương Quốc Cường
Indiv
4.9%
170.000
Đỗ Duy Kiên
Indiv
4.8%
168.000
Trần Văn Đông
Indiv
4.7%
164.700
nguyen-son-tung
Indiv
4.7%
163.900
Trần Phúc Thiên Ân
Indiv
4.5%
157.700
Nguyễn Công Lãi
Indiv
1.9%
67.000
Công ty Cổ phần Chứng khoán Phố Wall
Inst
1.8%
64.300
Phạm Gia Tuấn
Indiv
1.4%
50.000
nguyen-thanh-van
Indiv
0.3%
10.000
Vũ Thành Đức
Indiv
0.2%
8.400
nguyen-van-dat
Indiv
0.2%
6.800
Hoàng Thị Dương
Indiv
0.1%
5.000
Board & Management
Phạm Gia Tuấn1.4%
Thành viên Hội đồng Quản trị
Nguyễn Thanh Vân0.3%
Giám đốc
Nguyễn Thị Hoài Thu
Trưởng Ban kiểm soát
Phạm Thị Bích Hạnh
Thành viên Hội đồng Quản trị
Đinh Thị Thu Phương
Thành viên Ban kiểm soát
Trần Anh Quân
Thành viên Ban kiểm soát
Nguyễn Thanh Mai
Thành viên Hội đồng Quản trị/Phó Giám đốc
Nguyễn Thị Hà
Kế toán trưởng/Phụ trách Công bố thông tin
Phạm Anh Tuấn
Chủ tịch Hội đồng Quản trị
Phạm Minh Hiền
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 →