VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

BSG

Cyclicals
Công ty Cổ phần Xe khách Sài Gòn
Du lịch và Giải trí/Du lịch & Giải tríCT
18.000
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
18.000
Current
18.000
Gap
+0.0%
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 EBITDA76.91B
Fair EV/EBITDA13.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
76.91B
x
Fair EV/EBITDA
13.0x
-
Net Debt
-81.71B
=
Equity Value
18.000
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — BSG

Earnings Quality

Fiscal year 2025

55
Fair
Accrual Quality
82
Cash Conversion
100
Receivables
0
Margin Stability
7
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.30
Moderate
DSRI
1.103
GMI
1.844
AQI
1.123
SGI
0.695
DEPI
0.858
SGAI
1.076
TATA
-0.045
LVGI
0.676

BSG exhibits several red flags that suggest potential earnings manipulation, particularly with a Beneish M-Score of -2.2969, indicating a risk of financial misrepresentation. While the earnings quality score is relatively moderate at 55.2, the extremely low scores in receivables and revenue raise concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.2969, indicating potential earnings manipulation as it is below the threshold of -1.78.
  • Earnings quality metrics show 0.0/100 in eq_receivables and eq_revenue, suggesting significant issues in revenue recognition and cash flow management.
Positive Signals
  • The company has a strong cash conversion score of 100.0/100, indicating effective cash flow management despite other weaknesses.
  • Ownership by the state-owned enterprise (SOE) at 49.0% may provide stability and access to resources, which can be a positive signal in the Vietnamese market context.
Ownership Risk

The high concentration of ownership by the SOE and a significant individual shareholder (15.0%) suggests potential governance risks, as decisions may be influenced by a few stakeholders rather than a diverse shareholder base.

Recommendation

Investors should closely monitor BSG's financial disclosures and consider conducting further due diligence on revenue recognition practices before making investment decisions. It may be prudent to adopt a cautious approach given the elevated risk indicators.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
6.79
Safe Zone
Sharpe
0.41
Positive
Composite
60
Fair
Price Risk
Momentum
+43.3%
Volatility
135.9%
Max Drawdown
-42.4%

Key Ratios

Fiscal year 2025
325.56P/E
P/B2.85
P/S2.48
ROE0.9%
ROA0.6%
EPS55.29
BVPS6322.33
Gross Margin8.1%
Net Margin0.8%
D/E0.28
Current Ratio2.21
Rev Growth-30.5%
Profit Growth-92.6%
EV/EBITDA12.98
Div Yield0.0%

Company Overview

Issued Shares
60.0M
Charter Capital
600.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Vận tải hành khách & Du lịch
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Cơ khí Giao thông Vận tải Sài Gòn
Inst
49.0%
29.4 trieu
Phạm Anh Hưng
Indiv
15.0%
9.0 trieu
Đoàn Minh Tâm
Indiv
0.3%
206.900
Vũ Duy Anh
Indiv
0.3%
201.200
Phạm Thị Lệ Thu
Indiv
0.2%
101.600
Board & Management
Nguyễn Hồ Minh
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Tuấn Việt
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Vũ Thị Hồng Cẩm
Thành viên Ban kiểm soát
Trần Thị Ngọc Dung
Thành viên Ban kiểm soát
Đoàn Thị Giao Thuyết
Kế toán trưởng
Trần Thị Kim Hòa
Phụ trách Công bố thông tin
Lê Thị Mỹ Hạnh
Thành viên Hội đồng Quản trị
Lê Phan Minh Hiếu
Người phụ trách quản trị công ty
Trần Long
Thành viên Hội đồng Quản trị
Nguyễn Quốc Soạn
Trưởng Ban kiểm soát
Trần Ngọc Dân
Thành viên Hội đồng Quản trị
Trần Lâm
Thành viên Hội đồng Quản trị
Phạm Hoàng Hiệp
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Bùi Đức Thọ
Phó Tổng 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 →