VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

CLH

Construction
Công ty Cổ phần Xi măng La Hiên VVMI
Xây dựng và Vật liệuCT
22.300
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
39.337
Current
22.300
Gap
+76.4%
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.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
64.43%
+
Kd(1-t)
6.34%
x
D/(D+E)
35.57%
=
WACC
10.11%
2
Growth Estimate
fundamental firm blend4.42%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
44.979
50%DCF Value
33.695
Blended Intrinsic
39.337
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — CLH

Earnings Quality

Fiscal year 2025

75
Good
Accrual Quality
93
Cash Conversion
69
Receivables
100
Margin Stability
95
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.73
Low Risk
DSRI
0.570
GMI
1.026
AQI
1.011
SGI
1.067
DEPI
0.819
SGAI
0.971
TATA
0.018
LVGI
0.993

The Beneish M-Score of -2.7289 indicates that CLH is unlikely to be manipulating earnings, as it is well below the threshold of -1.78. However, the earnings quality score of 74.8 suggests potential concerns, particularly with revenue recognition, which scored 0.0, indicating a lack of revenue quality.

Red Flags
  • Revenue quality score of 0.0/100 raises concerns about the reliability of reported revenues.
  • The SGI of 1.0674 indicates a growth rate that may not be supported by underlying fundamentals, suggesting potential overvaluation.
Positive Signals
  • Strong accrual quality score of 93.0/100 indicates that earnings are likely backed by actual cash flows.
  • High receivables quality score of 100.0/100 suggests effective management of accounts receivable.
Ownership Risk

The majority ownership by Tổng Công ty Công nghiệp mỏ Việt Bắc TKV (51.4%) indicates a strong institutional presence, which can provide stability but may also lead to potential conflicts of interest given the significant control.

Recommendation

Investors should closely monitor revenue recognition practices and consider the implications of the high SGI. It may be prudent to adopt a cautious approach until further clarity on revenue quality is established.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
4.76
Safe Zone
Sharpe
0.10
Positive
Composite
69
Fair
Price Risk
Momentum
+3.7%
Volatility
19.7%
Max Drawdown
-14.2%

Key Ratios

Fiscal year 2025
6.43P/E
P/B1.32
P/S0.38
ROE20.6%
ROA13.3%
EPS3468.81
BVPS16937.28
Gross Margin13.9%
Net Margin5.9%
D/E0.55
Current Ratio1.93
Rev Growth6.7%
Profit Growth7.6%
EV/EBITDA3.64
Div Yield0.0%

Company Overview

Issued Shares
12.0M
Charter Capital
120.0B 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 CLH — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Công nghiệp mỏ Việt Bắc TKV
Inst
51.4%
6.2 trieu
Công ty Cổ phần Chứng khoán OCBS
Inst
7.0%
700.000
Hoàng Thị Thúy
Indiv
5.0%
599.640
Nguyễn Thị Thanh Hà
Indiv
1.8%
220.740
Đồng Quang Lực
Indiv
0.9%
113.340
Ngô Ngọc Sơn
Indiv
0.7%
73.000
Phạm Trần Thư Nga
Indiv
0.7%
86.600
Lê Quang Bình
Indiv
0.5%
62.400
Nguyễn Văn Dũng
Indiv
0.5%
62.760
Ngô Thị Minh Hường
Indiv
0.5%
3.600
Lê Thị Minh Hiếu
Indiv
0.5%
56.040
Bùi Minh Tuấn
Indiv
0.4%
50.400
Ngô Thị Hương
Indiv
0.4%
40.000
Lê Thị Thu Hiền
Indiv
0.4%
45.600
Tăng Thị Hồng Hạnh
Indiv
0.4%
44.160
Phạm văn Tài
Indiv
0.3%
27.100
nguyen-quang-anh
Indiv
0.3%
32.400
Nguyễn Xuân Hậu
Indiv
0.2%
28.720
Lê Bá Chức
Indiv
0.2%
18.840
Lê Huy Hoàng
Indiv
0.1%
16.440
Trần Việt Cường
Indiv
0.1%
10.000
Board & Management
Hoàng Thị Thúy5.0%
Thành viên Ban kiểm soát
Nguyễn Văn Dũng0.5%
Thành viên Hội đồng Quản trị/Giám đốc
Lê Thị Thu Hiền0.4%
Thành viên Hội đồng Quản trị
Lê Bá Chức0.2%
Phó Giám đốc
Phạm Trung Hợp
Người phụ trách quản trị công ty
Trần Quang Khải
Phó Giám đốc
Lê Thị Hồng Cẩm
Thành viên Ban kiểm soát
Trịnh Thị Bình
Kế toán trưởng
Trần Thu Hương
Thành viên Ban kiểm soát
Nguyễn Thị Thu Hoài
Trưởng Ban kiểm soát
Trịnh Quốc Bình
Thành viên Hội đồng Quản trị
Hà Văn Chuyển
Thành viên Hội đồng Quản trị
Đỗ Huy Hùng
Chủ tịch Hội đồng Quản trị
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 →