VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

BT6

Construction
Công ty Cổ phần BETON 6
Xây dựng và Vật liệuCT
3.400
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
0
Current
3.400
Gap
-100.0%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

Distressed Valuation
Negative Intrinsic Value
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — BT6

Earnings Quality

Fiscal year 2025

25
Poor
Accrual Quality
10
Cash Conversion
10
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-4.65
Low Risk
DSRI
0.349
GMI
0.095
AQI
1.036
SGI
2.191
DEPI
0.992
SGAI
0.912
TATA
-0.459
LVGI
1.108

The Beneish M-Score of -4.6503 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 29.3/100, particularly low accrual and cash conversion metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 29.3/100 indicates poor earnings quality, with eq_accrual at 0.0/100 and eq_cash_conv at 1.9/100.
  • SGI at 2.1913 suggests aggressive growth that may not be supported by actual cash flows.
Positive Signals
  • Beneish M-Score of -4.6503 suggests low likelihood of earnings manipulation.
  • High receivables score of 100.0/100 indicates effective management of receivables.
Ownership Risk

The top shareholders are predominantly institutional, which may lend credibility to the governance structure; however, the concentration of ownership could pose risks if these entities pursue aggressive strategies.

Recommendation

Investors should closely monitor cash flow performance and consider the sustainability of growth rates before making investment decisions. A deeper analysis of operational efficiency and cash management practices is recommended.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
-19.40
Distress Zone
Sharpe
-0.25
Negative
Composite
14
Poor
Price Risk
Momentum
-8.1%
Volatility
0.0%
Max Drawdown
-38.9%

Key Ratios

Fiscal year 2025
-2.17P/E
P/B0.00
P/S1.03
ROE5.1%
ROA-29.5%
EPS-1570.23
BVPS0.00
Gross Margin14.6%
Net Margin-47.4%
D/E-1.17
Current Ratio0.04
Rev Growth43.2%
Profit Growth32.7%
EV/EBITDA25.91
Div Yield0.0%

Company Overview

Issued Shares
33.0M
Charter Capital
329.9B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for BT6 — hover nodes for intel, click to navigate

Shareholders
Công ty CP Thiết Bị Xây Dựng An Phong
Inst
19.2%
6.3 trieu
Công ty TNHH Mascon
Inst
16.0%
5.2 trieu
Golden Trinity Assets Limited
Inst
7.8%
2.6 trieu
Trịnh Thanh Huy
Indiv
6.7%
2.2 trieu
Tổng Công ty Xây Dựng Công Trình Giao Thông 6
Inst
5.9%
2.0 trieu
Trần Mai Thủy
Indiv
4.4%
1.4 trieu
Đinh Xuân Huy
Indiv
4.3%
1.4 trieu
Trần Hữu Huy
Indiv
4.3%
1.4 trieu
Nguyễn Xuân Vinh
Indiv
0.5%
179.500
Phạm Văn Hiền
Indiv
0.1%
45.800
Board & Management
Trịnh Thanh Huy6.7%
Chủ tịch Hội đồng Quản trị
Nguyễn Quang Minh
Thành viên Hội đồng Quản trị
Bùi Thọ Quỳnh Hương
Thành viên Ban kiểm soát
Phạm Thị Khánh Trang
Thành viên Ban kiểm soát
Phạm Thị Hằng
Thành viên Ban kiểm soát
LÊ NGUYỄN PHƯƠNG
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Huỳnh Tấn Minh
Phụ trách Công bố thông tin
Nguyễn Văn Đua
Trưởng Ban kiểm soát
Nguyễn Thị Ngọc Trâm
Kế toán trưởng
Top connections
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 →