VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

BRC

Cyclicals
Công ty Cổ phần Cao su Bến Thành
Hóa chấtCT
12.250
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
17.832
Current
12.250
Gap
+45.6%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA41.44B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
41.44B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-13.45B
=
Equity Value
17.832
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — BRC

Earnings Quality

Fiscal year 2025

82
Good
Accrual Quality
73
Cash Conversion
100
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.69
Low Risk
DSRI
0.862
GMI
1.255
AQI
0.968
SGI
1.043
DEPI
0.888
SGAI
0.755
TATA
-0.068
LVGI
0.846

BRC shows a Beneish M-Score of -2.6867, indicating a low likelihood of earnings manipulation, as it is well below the manipulation threshold of -1.78. However, the earnings quality metrics reveal some concerns, particularly with a revenue quality score of 0.0/100, which suggests potential issues in revenue recognition.

Red Flags
  • Revenue quality score of 0.0/100 indicates significant concerns regarding the recognition and sustainability of revenue.
  • GMI of 1.2554 suggests increasing gross margins, which may be unsustainable if not supported by revenue quality.
Positive Signals
  • Earnings Quality Score of 81.8/100 indicates overall strong earnings quality, particularly in cash conversion and receivables.
  • Low DSRI of 0.8620 suggests that inventory levels are well managed relative to sales, reducing the risk of overproduction.
Ownership Risk

The ownership structure is heavily concentrated, with the top three institutional shareholders holding 87.5% of the shares. This concentration may lead to governance risks, particularly in decision-making processes that may not favor minority shareholders.

Recommendation

Investors should closely monitor revenue recognition practices and consider the implications of concentrated ownership on corporate governance. A deeper analysis into revenue generation methods is recommended before making significant investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
3.73
Safe Zone
Sharpe
-0.19
Negative
Composite
64
Fair
Price Risk
Momentum
-4.8%
Volatility
29.5%
Max Drawdown
-16.4%

Key Ratios

Fiscal year 2025
7.43P/E
P/B0.73
P/S0.35
ROE9.8%
ROA7.0%
EPS1682.21
BVPS17100.11
Gross Margin15.7%
Net Margin4.8%
D/E0.36
Current Ratio2.87
Rev Growth4.3%
Profit Growth-4.3%
EV/EBITDA3.70
Div Yield0.0%

Company Overview

Issued Shares
12.4M
Charter Capital
123.7B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Công nghiệp Cao su Việt Nam
Inst
48.9%
6.0 trieu
Tổng Công ty Công nghiệp Sài Gòn
Inst
19.9%
2.5 trieu
Công ty Cổ phần Xi măng VICEM Hà Tiên
Inst
18.7%
2.3 trieu
Vốn nhà nước (Tổng công ty Công nghiệp Sài Gòn đại diện)
State
16.7%
2.1 trieu
Phạm Ngọc Dũng
Indiv
0.3%
40.143
Nguyễn Bán
Indiv
0.1%
19.440
Nguyễn Trần Nghiêm Vũ
Indiv
0.1%
16.698
Huỳnh Ngọc Sơn
Indiv
0.1%
14.000
Board & Management
Nguyễn Bán0.1%
Phụ trách Công bố thông tin
Nguyễn Trần Nghiêm Vũ0.1%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Huỳnh Anh Tuấn
Phó Tổng Giám đốc
Lưu Thị Tố Như
Kế toán trưởng/Phó Tổng Giám đốc
Dương Hoài Trinh
Trưởng Ban kiểm soát
Diệp Xuân Trường
Thành viên Hội đồng Quản trị
Huỳnh Tấn Siêu
Chủ tịch Hội đồng Quản trị
Trần Nguyễn Huy Hùng
Thành viên Ban kiểm soát
Phạm Đình Nhật Cường
Thành viên Hội đồng Quản trị
Phạm Thị Thu Hường
Thành viên Ban kiểm soát
Nguyễn Thị Thao
Người phụ trách quản trị công ty
Nguyễn Việt Hà
Thành viên Hội đồng Quản trị
Lương Thị Ánh Nguyệt
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 →