VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

BCV

Cyclicals
Công ty Cổ phần Du lịch và Thương mại Bằng Giang Cao Bằng - Vimico
Du lịch và Giải trí/Du lịch & Giải tríCT
21.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
16.857
Current
21.500
Gap
-21.6%
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 EBITDA1.03B
Fair EV/EBITDA22.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
1.03B
x
Fair EV/EBITDA
22.9x
-
Net Debt
-6.72B
=
Equity Value
16.857
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — BCV

Earnings Quality

Fiscal year 2025

88
Good
Accrual Quality
78
Cash Conversion
100
Receivables
100
Margin Stability
100
Revenue Quality
44

Financial Forensics

Beneish M-Score · 2025

-2.38
Moderate
DSRI
0.454
GMI
1.300
AQI
1.187
SGI
1.681
DEPI
1.043
SGAI
0.859
TATA
-0.056
LVGI
1.020

BCV exhibits a moderate risk profile with a Beneish M-Score of -2.3805, indicating no immediate signs of earnings manipulation. However, the high SGI of 1.6814 suggests aggressive growth strategies that may not be sustainable.

Red Flags
  • SGI of 1.6814 indicates aggressive growth which may not be supported by fundamentals.
  • GMI of 1.3000 suggests increasing gross margin pressure, which could impact future profitability.
Positive Signals
  • Earnings Quality Score of 87.6/100 indicates strong overall earnings quality.
  • Cash conversion metrics are perfect at 100.0/100, suggesting effective cash management.
Ownership Risk

The ownership structure is heavily concentrated, with Tổng Công ty Khoáng sản TKV holding 51.3% and Ủy Ban Nhân Dân Tỉnh Cao Bằng at 41.8%, which may lead to potential governance issues and lack of minority shareholder influence.

Recommendation

Investors should monitor the sustainability of growth indicated by the high SGI and consider diversifying their portfolio to mitigate risks associated with concentrated ownership.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
4.38
Safe Zone
Sharpe
0.00
Negative
Composite
58
Fair
Price Risk
Momentum
+0.0%
Volatility
0.0%
Max Drawdown
0.0%

Key Ratios

Fiscal year 2025
64.14P/E
P/B2.48
P/S1.56
ROE3.9%
ROA2.7%
EPS335.22
BVPS8658.78
Gross Margin11.0%
Net Margin2.4%
D/E0.45
Current Ratio1.66
Rev Growth68.1%
Profit Growth71.8%
EV/EBITDA30.96
Div Yield0.0%

Company Overview

Issued Shares
1.8M
Charter Capital
18.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Khách sạn
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Khoáng sản TKV
Inst
51.3%
923.500
Ủy Ban Nhân Dân Tỉnh Cao Bằng
Indiv
41.8%
751.600
Board & Management
Nông Thị Thuý
Thành viên Hội đồng Quản trị/Giám đốc
Lê Văn Huyên
Thành viên Hội đồng Quản trị
Nông Thị Thùy Trang
Trưởng Ban kiểm soát
Dương Quốc Thái
Kế toán trưởng
Nguyễn Thị Ngọc Anh
Thành viên Ban kiểm soát
Đào Vân Anh
Thành viên Ban kiểm soát
Vương Văn Hường
Thành viên Hội đồng Quản trị
Lý Thị Huệ
Thành viên Hội đồng Quản trị
Nguyễn Văn Viên
Chủ tịch 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 →