VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

BCB

Cyclicals
Công ty Cổ phần 397
Tài nguyên Cơ bản/Khai khoángCT
1.600
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
52.253
Current
1.600
Gap
+500.0%
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.

1
Model Inputs
Mid-Cycle EBITDA59.26B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
59.26B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-1.56B
=
Equity Value
52.253
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — BCB

Earnings Quality

Fiscal year 2025

68
Fair
Accrual Quality
98
Cash Conversion
86
Receivables
12
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.90
Moderate
DSRI
1.453
GMI
1.437
AQI
0.916
SGI
0.911
DEPI
0.702
SGAI
0.637
TATA
-0.005
LVGI
0.879

BCB exhibits several concerning indicators, particularly a Beneish M-Score of -1.9023, suggesting potential earnings manipulation. While the earnings quality score of 67.5 indicates reasonable performance, the low receivables conversion score raises concerns about revenue recognition practices.

Red Flags
  • Beneish M-Score of -1.9023, which is below the manipulation threshold of -1.78.
  • Low receivables quality score of 12.2/100, indicating potential issues with revenue recognition.
Positive Signals
  • High accrual quality score of 97.9/100, suggesting that reported earnings are backed by actual cash flows.
  • Strong margin quality score of 100.0/100, indicating efficient cost management.
Ownership Risk

The ownership structure is heavily concentrated, with Tổng Công ty Đông Bắc holding 51.0%, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor BCB's financial disclosures and consider a cautious approach due to the elevated risk of earnings manipulation, while also recognizing the strong operational metrics.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
4.88
Safe Zone
Sharpe
2.17
Excellent
Composite
87
Strong
Price Risk
Momentum
+75.0%
Volatility
95.7%
Max Drawdown
0.0%

Key Ratios

Fiscal year 2025
0.47P/E
P/B0.12
P/S0.01
ROE25.0%
ROA7.8%
EPS3398.29
BVPS13398.29
Gross Margin7.2%
Net Margin2.0%
D/E1.76
Current Ratio0.47
Rev Growth-8.9%
Profit Growth-3.3%
EV/EBITDA0.15
Div Yield0.0%

Company Overview

Issued Shares
5.7M
Charter Capital
57.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai thác Than
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Đông Bắc
Inst
51.0%
2.9 trieu
Công ty TNHH Xây Dựng Quang Thành
Inst
20.0%
1.1 trieu
Nguyễn Đình Thảo
Indiv
4.2%
209.200
VĂN THỊ TRANG
Indiv
0.9%
51.200
nguyen-dinh-thuan
Indiv
0.2%
13.732
Trần Văn Chính
Indiv
0.2%
8.200
Trần Văn Chính
Indiv
0.2%
8.200
Đỗ Đình Kỳ
Indiv
0.2%
9.120
Nguyễn Văn Đệ
Indiv
0.2%
7.800
Đỗ Quang Thái
Indiv
0.1%
8.322
Phạm Xuân Huyến
Indiv
0.1%
7.638
Trần Tiến Trung
Indiv
0.1%
7.524
Nguyễn Tiến Lạng
Indiv
0.1%
6.400
Phạm Hoàng Anh
Indiv
0.1%
6.300
Bùi Quang Hưng
Indiv
0.1%
6.840
Nguyễn Quách Tùng
Indiv
0.1%
5.814
Board & Management
Nguyễn Đình Thao4.2%
Thành viên Hội đồng Quản trị
Nguyễn Đình Thuận0.2%
Kế toán trưởng
Trần Văn Chính0.2%
Phó Giám đốc/Chủ tịch Hội đồng Quản trị
Đỗ Quang Thái0.1%
Phó Giám đốc
Phạm Hoàng Anh0.1%
Thành viên Hội đồng Quản trị/Phó Giám đốc
Nguyễn Quách Tùng0.1%
Thành viên Ban kiểm soát
Kiều Văn Sính
Giám đốc/Thành viên Hội đồng Quản trị
Bạch Thị Liên
Thành viên Ban kiểm soát
VĂN TRUNG TUYẾN
Thành viên Hội đồng Quản trị
Phạm Hồng Sơn
Phó Giám đốc
Phan Đức Trung
Phó 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 →