VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

BTH

Cyclicals
Công ty Cổ phần Chế tạo Biến thế và Vật liệu Điện Hà Nội
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
23.500
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
13.570
Current
23.500
Gap
-42.3%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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.

Distressed Valuation
Negative Ebitda Bvps Floor
BVPS
19.386
x
Discount
70%
=
Floor Value
19.386

Valuation Track Record

Retroactive intrinsic value vs actual close price — BTH

Earnings Quality

Fiscal year 2025

48
Weak
Accrual Quality
59
Cash Conversion
100
Receivables
0
Margin Stability
5
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2014

-2.54
Low Risk
DSRI
0.437
GMI
1.137
AQI
0.783
SGI
1.156
DEPI
0.907
SGAI
0.938
TATA
0.059
LVGI
0.826

BTH exhibits a Beneish M-Score of -2.541, indicating a lower likelihood of earnings manipulation. However, the earnings quality score of 68.6 suggests potential concerns, particularly in cash conversion metrics, which may warrant further scrutiny.

Red Flags
  • Earnings quality cash conversion score of 40.0/100 indicates significant issues in converting earnings into actual cash flow.
  • SGI of 1.1563 suggests aggressive growth that may not be sustainable, raising concerns about future revenue generation.
Positive Signals
  • Beneish M-Score of -2.541 is well below the manipulation threshold of -1.78, indicating a lower likelihood of financial statement manipulation.
  • Receivables quality score of 100.0/100 indicates strong management of receivables, suggesting effective credit control.
Ownership Risk

The high concentration of ownership, with 65.0% held by a single institutional investor, may pose risks related to governance and decision-making, potentially limiting minority shareholder influence.

Recommendation

Investors should closely monitor cash flow performance and growth sustainability, considering a cautious approach given the moderate risk profile and ownership structure.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
4.80
Safe Zone
Sharpe
-0.73
Negative
Composite
24
Poor
Price Risk
Momentum
-28.7%
Volatility
51.0%
Max Drawdown
-46.1%

Key Ratios

Fiscal year 2025
3.16P/E
P/B1.21
P/S2.16
ROE26.1%
ROA18.6%
EPS7442.15
BVPS19386.06
Gross Margin75.9%
Net Margin68.4%
D/E0.39
Current Ratio3.17
Rev Growth-85.0%
Profit Growth-73.7%
EV/EBITDA3.05
Div Yield0.0%

Company Overview

Issued Shares
25.0M
Charter Capital
250.0B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Thiết bị điện
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ Phần Đầu Tư Và Phát Triển Hạ Tầng Hoàng Thành
Inst
65.0%
16.3 trieu
Hoàng Ngọc Kiên
Indiv
18.5%
4.6 trieu
Hoàng Ngọc Quân
Indiv
5.1%
1.3 trieu
Nguyễn Hoa Cương
Indiv
4.9%
1.2 trieu
Trương Thanh Hà
Indiv
2.0%
70.451
Nguyễn Văn Trường
Indiv
1.2%
43.500
Trần Ngọc Minh
Indiv
1.0%
36.666
Đoàn Thế Dũng
Indiv
1.0%
36.417
Nguyễn Thị Thanh Hà
Indiv
1.0%
250.000
Tôn Long Ngà
Indiv
0.8%
29.300
Trương Thị Hương Lan
Indiv
0.6%
19.666
Trần Thị Thược
Indiv
0.5%
17.600
nguyen-lan-huong
Indiv
0.4%
108.000
Đồng Văn Thìn
Indiv
0.3%
9.500
nguyen-thi-ly
Indiv
0.2%
8.326
Lê Thị Vân Anh
Indiv
0.2%
6.200
Lê Vân Anh
Indiv
0.1%
5.133
Bùi Ngọc Thành
Indiv
0.1%
4.000
Board & Management
Nguyễn Hoa Cương4.9%
Thành viên Hội đồng Quản trị
Nguyễn Văn Sinh
Thành viên Hội đồng Quản trị
Trịnh Thu Quỳnh
Thành viên Ban kiểm soát
Thạch Anh Đức
Tổng Giám đốc
Đinh Hoàng Long
Trưởng Ban kiểm soát
Phan Thu Hằng
Thành viên Ban kiểm soát
Nguyễn Quang Hòa
Thành viên Ban kiểm soát
Trịnh Việt Dũng
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Thị Bích Ngọc
Chủ tịch Hội đồng Quản trị
Lê Thị Thu Hương
Kế toán trưởng
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 →