VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

BTV

Cyclicals
Công ty Cổ phần Dịch vụ Du lịch Bến Thành
Du lịch và Giải trí/Du lịch & Giải tríCT
12.500
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
7.811
Current
12.500
Gap
-37.5%
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 EBITDA25.85B
Fair EV/EBITDA10.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
25.85B
x
Fair EV/EBITDA
10.5x
-
Net Debt
75.32B
=
Equity Value
7.811
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — BTV

Earnings Quality

Fiscal year 2025

38
Weak
Accrual Quality
71
Cash Conversion
0
Receivables
8
Margin Stability
95
Revenue Quality
55

Financial Forensics

Beneish M-Score · 2025

-2.10
Moderate
DSRI
1.056
GMI
1.012
AQI
0.897
SGI
1.037
DEPI
0.856
SGAI
1.000
TATA
0.071
LVGI
0.973

BTV exhibits several concerning financial indicators, particularly in earnings quality and potential manipulation risks as indicated by its Beneish M-Score. While the ownership structure suggests strong institutional backing, the low earnings quality score raises questions about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.1044, well below the manipulation threshold of -1.78, indicating potential earnings manipulation.
  • Earnings Quality Score of 38.0/100, suggesting significant concerns over the quality of earnings, particularly with an eq_cash_conv score of 0.0/100.
Positive Signals
  • Strong institutional ownership with Tổng Công ty Bến Thành holding 49.0%, which may provide stability and governance oversight.
  • High eq_margin score of 95.0/100, indicating strong profitability relative to revenue.
Ownership Risk

The significant concentration of ownership by institutions, particularly Tổng Công ty Bến Thành, may lead to potential governance risks if their interests diverge from minority shareholders.

Recommendation

Investors should closely monitor BTV's earnings reports and consider a cautious approach until improvements in earnings quality and transparency are demonstrated.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
3.93
Safe Zone
Sharpe
0.24
Positive
Composite
24
Poor
Price Risk
Momentum
-12.1%
Volatility
115.8%
Max Drawdown
-35.6%

Key Ratios

Fiscal year 2025
11.16P/E
P/B1.19
P/S0.26
ROE11.3%
ROA5.6%
EPS1119.59
BVPS10489.36
Gross Margin13.4%
Net Margin2.3%
D/E0.99
Current Ratio1.53
Rev Growth4.1%
Profit Growth5.4%
EV/EBITDA9.51
Div Yield0.0%

Company Overview

Issued Shares
25.0M
Charter Capital
250.0B 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 BTV — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Bến Thành
Inst
49.0%
12.3 trieu
Công ty Cổ phần An Phú
Inst
10.7%
2.7 trieu
Board & Management
Đặng Thị Thi Thanh
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Ngọc Hoài Nguyên
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Văn Ngọc
Kế toán trưởng
Nguyễn Minh Hùng
Trưởng Ban kiểm soát
Nguyễn Hoàng Anh
Thành viên Ban kiểm soát
Trần Quang Trường
Phó Tổng Giám đốc
Đặng Thanh Hải
Thành viên Hội đồng Quản trị
Hoàng Tâm Hòa
Chủ tịch Hội đồng Quản trị
Nguyễn Phước Bảo Anh
Thành viên Hội đồng Quản trị
Thái Minh Duy
Thành viên Ban kiểm soát
Bùi Quang Sơn
Người phụ trách quản trị công ty/Giám đốc Tài chính
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 →