VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

CJC

Cyclicals
Công ty Cổ phần Cơ điện Miền Trung
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
18.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
22.555
Current
18.000
Gap
+25.3%
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.

1
Model Inputs
Mid-Cycle EBITDA11.27B
Fair EV/EBITDA15.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
11.27B
x
Fair EV/EBITDA
15.7x
-
Net Debt
-3.20B
=
Equity Value
22.555
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — CJC

Earnings Quality

Fiscal year 2025

62
Fair
Accrual Quality
74
Cash Conversion
100
Receivables
0
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2017

13.68
High Risk
DSRI
1.568
GMI
0.828
AQI
40.636
SGI
0.612
DEPI
1.259
SGAI
1.842
TATA
0.036
LVGI
0.981

CJC exhibits significant red flags indicating potential financial manipulation, as evidenced by a Beneish M-Score of 13.677, well above the threshold of -1.78. The earnings quality metrics further reveal severe weaknesses, particularly in cash conversion and revenue recognition, which could undermine investor confidence.

Red Flags
  • Beneish M-Score of 13.677 indicates a high likelihood of earnings manipulation.
  • Earnings Quality Score of 30.1/100 highlights poor cash conversion (0.0/100) and revenue recognition (0.0/100), suggesting potential issues with reported earnings.
Positive Signals
  • Institutional ownership of 37.5% by Công ty Cổ Phần Tập Đoàn Austdoor may provide some level of oversight and stability.
Ownership Risk

The ownership structure is heavily concentrated, with the top shareholder holding 37.5%, which could lead to governance risks and potential conflicts of interest in decision-making.

Recommendation

Investors should exercise caution and conduct further due diligence before considering any investment in CJC, particularly focusing on the company's cash flow and revenue recognition practices.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
2.71
Grey Zone
Sharpe
-0.46
Negative
Composite
66
Fair
Price Risk
Momentum
+29.6%
Volatility
29.8%
Max Drawdown
-30.2%

Key Ratios

Fiscal year 2025
25.03P/E
P/B1.44
P/S0.45
ROE5.9%
ROA2.4%
EPS719.18
BVPS12462.80
Gross Margin8.0%
Net Margin1.8%
D/E1.40
Current Ratio1.73
Rev Growth-17.6%
Profit Growth-26.4%
EV/EBITDA12.25
Div Yield0.0%

Company Overview

Issued Shares
8.0M
Charter Capital
80.0B 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 CJC — hover nodes for intel, click to navigate

Shareholders
Công ty Cổ Phần Tập Đoàn Austdoor
Inst
37.5%
3.0 trieu
Nguyễn Hữu Thắng
Indiv
25.5%
2.0 trieu
Đào Thị Minh Thu
Indiv
10.5%
840.000
Lê Thành Lâm
Indiv
10.0%
799.440
Nguyễn Thị Quyên
Indiv
8.3%
166.000
Công ty Cổ phần Đầu tư xây dựng Ngân Hà
Inst
7.0%
140.000
Dương Quốc Tuấn
Indiv
6.0%
481.940
Nguyễn Thị Minh Thư
Indiv
3.9%
310.000
Nguyễn Ngọc Kiên
Indiv
2.6%
208.060
Hoàng Minh Châu
Indiv
1.0%
41.145
Lê Tuấn Anh
Indiv
1.0%
20.000
Công ty Cổ phần Chứng khoán VIX
Inst
0.8%
33.200
Nguyễn Cung Thạc
Indiv
0.7%
13.500
Phan Thanh Bình
Indiv
0.7%
13.200
Ngô Hân
Indiv
0.2%
4.800
Nguyễn Trường Thành
Indiv
0.2%
7.500
Trần Như Khải
Indiv
0.1%
2.400
Board & Management
Nguyễn Hữu Thắng25.5%
Chủ tịch Hội đồng Quản trị
Lê Thành Lâm10.0%
Tổng Giám đốc
Dương Quốc Tuấn6.0%
Thành viên Hội đồng Quản trị
Ngô Hân
Phó Tổng Giám đốc
Phan Huỳnh Tuyết Trinh
Kế toán trưởng/Phụ trách Công bố thông tin
Ngô Việt Hải
Thành viên Hội đồng Quản trị độc lập
Nguyễn Thị Yến Vy
Thành viên Ban kiểm soát
Phan Ngọc Hiếu
Thành viên Hội đồng Quản trị
Đặng Phan Tường
Thành viên Hội đồng Quản trị
Nguyễn Thị Thanh Duyên
Thành viên Ban kiểm soát
Phạm Thị Ngân Hà
Trưởng 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 →