VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

BMJ

Cyclicals
Công ty Cổ phần Khoáng sản Miền Đông AHP
Tài nguyên Cơ bản/Khai khoángCT
9.600
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
3.148
Current
9.600
Gap
-67.2%
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.

1
Model Inputs
Mid-Cycle EBITDA31.72B
Fair EV/EBITDA20.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
31.72B
x
Fair EV/EBITDA
20.6x
-
Net Debt
322.19B
=
Equity Value
3.148
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — BMJ

Earnings Quality

Fiscal year 2025

60
Fair
Accrual Quality
84
Cash Conversion
16
Receivables
100
Margin Stability
79
Revenue Quality
18

Financial Forensics

Beneish M-Score · 2025

-3.02
Low Risk
DSRI
0.183
GMI
0.686
AQI
1.154
SGI
1.153
DEPI
0.823
SGAI
1.022
TATA
0.041
LVGI
0.980

The Beneish M-Score of -3.0248 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 59.6/100 reveals significant concerns, particularly in cash conversion and revenue recognition.

Red Flags
  • Earnings Quality Score of 59.6/100, particularly low cash conversion at 16.0/100, indicating potential issues in converting earnings into actual cash flow.
  • Low revenue quality score of 18.4/100, suggesting that reported revenues may not be sustainable or reliable.
Positive Signals
  • Beneish M-Score of -3.0248, indicating a low likelihood of earnings manipulation.
  • Strong receivables quality score of 100.0/100, reflecting effective management of accounts receivable.
Ownership Risk

The concentrated ownership structure, with the top four shareholders holding over 89% of the company, raises concerns about governance and potential conflicts of interest, as decisions may favor the interests of a few individuals over minority shareholders.

Recommendation

Investors should closely monitor cash flow performance and revenue recognition practices, while considering a cautious approach due to the concentrated ownership structure that may limit shareholder influence.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
2.15
Grey Zone
Sharpe
-0.11
Negative
Composite
32
Weak
Price Risk
Momentum
-12.0%
Volatility
78.7%
Max Drawdown
-30.6%

Key Ratios

Fiscal year 2025
10.52P/E
P/B0.77
P/S1.63
ROE7.6%
ROA5.4%
EPS912.83
BVPS12486.45
Gross Margin21.3%
Net Margin15.5%
D/E0.34
Current Ratio0.95
Rev Growth15.3%
Profit Growth97.4%
EV/EBITDA10.60
Div Yield0.0%

Company Overview

Issued Shares
105.0M
Charter Capital
1050.0B 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 BMJ — hover nodes for intel, click to navigate

Shareholders
Phạm Thái Quỳnh Bảo
Indiv
24.5%
25.7 trieu
Nguyễn Thị Kim Thanh
Indiv
24.2%
25.4 trieu
Phạm Thị Khánh An
Indiv
20.8%
21.8 trieu
trương hữu quyến
Indiv
10.4%
624.800
Đỗ Mạnh Cường
Indiv
8.0%
8.4 trieu
Đào Quang Linh
Indiv
5.0%
5.3 trieu
Công ty Cổ phần Đầu tư và Xây dựng Bình Dương ACC
Inst
4.3%
4.5 trieu
Nguyễn Hải Đăng
Indiv
3.4%
3.5 trieu
Nguyễn Công Hân
Indiv
1.8%
1.9 trieu
Vũ Đình Đáng
Indiv
0.2%
12.800
nguyen-minh-hoang
Indiv
0.2%
10.000
Lý Thị Bình
Indiv
0.1%
7.300
nguyen-thanh-trung
Indiv
0.1%
7.000
Board & Management
Đỗ Mạnh Cường8.0%
Thành viên Hội đồng Quản trị
Đào Huỳnh Kim
Kế toán trưởng
Nguyễn Quốc Thanh
Thành viên Hội đồng Quản trị
Ngô Thị Minh Loan
Người phụ trách quản trị công ty
Bành Minh Lộc
Phó Tổng Giám đốc
Nguyễn Bảo Long
Tổng Giám đốc/Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị
Nguyễn Thị Loan
Thành viên Hội đồng Quản trị
Ngô Anh Quân
Chủ tịch Hội đồng Quản trị
Hoàng Văn Anh
Trưởng Ban kiểm soát
Phạm Huy Hậu
Thành viên Ban kiểm soát
Lê Thị Tươi
Thành viên Ban kiểm soát
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 →