VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

CMC

Cyclicals
Công ty Cổ phần Đầu tư CMC
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
8.800
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
9.521
Current
8.800
Gap
+8.2%
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 Equity Value Bvps Floor
BVPS
13.601
x
Discount
70%
=
Floor Value
13.601

Valuation Track Record

Retroactive intrinsic value vs actual close price — CMC

Earnings Quality

Fiscal year 2025

74
Good
Accrual Quality
64
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
46

Financial Forensics

Beneish M-Score · 2018

-1.74
Elevated
DSRI
0.238
GMI
0.167
AQI
0.951
SGI
2.093
DEPI
0.823
SGAI
0.458
TATA
0.200
LVGI
1.241

The Beneish M-Score of -1.7358 is close to the manipulation threshold, indicating potential earnings manipulation. Additionally, the earnings quality score of 42.7 suggests significant weaknesses in revenue recognition and margin quality.

Red Flags
  • Beneish M-Score of -1.7358 is near the manipulation threshold of -1.78, indicating potential earnings manipulation.
  • Earnings Quality Score of 42.7/100 is low, particularly with an eq_margin score of 0.0/100, suggesting poor profitability management.
Positive Signals
  • DSRI of 0.2379 indicates good inventory management, as lower values suggest less risk of overproduction.
  • Receivables quality score of 100.0/100 indicates effective management of receivables, reducing credit risk.
Ownership Risk

The concentrated ownership structure, with the top shareholder holding 31.3%, poses risks of potential conflicts of interest and governance issues, which may affect minority shareholders.

Recommendation

Investors should closely monitor CMC's financial disclosures for signs of earnings manipulation and consider a cautious approach given the elevated risk profile. Engaging with management regarding their revenue recognition practices could provide additional insights.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.38
Distress Zone
Sharpe
0.78
Positive
Composite
74
Strong
Price Risk
Momentum
+60.2%
Volatility
70.8%
Max Drawdown
-33.0%

Key Ratios

Fiscal year 2025
5.20P/E
P/B0.65
P/S0.36
ROE13.3%
ROA5.4%
EPS1690.92
BVPS13600.92
Gross Margin7.4%
Net Margin7.0%
D/E1.29
Current Ratio0.99
Rev Growth58.0%
Profit Growth5812.9%
EV/EBITDA20.34
Div Yield0.0%

Company Overview

Issued Shares
5.1M
Charter Capital
51.1B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Công nghiệp nặng
Sub-industry
Máy công nghiệp
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Ngô Trọng Vinh
Indiv
31.3%
1.4 trieu
Ngô Trọng Quang
Indiv
11.5%
585.420
Lê Thị Tuyết Nhung
Indiv
5.0%
226.000
Ngô Thị Thanh Huyền
Indiv
4.1%
188.700
Nguyễn Thị Nga
Indiv
3.3%
148.500
Vũ Tiến Dũng
Indiv
2.5%
112.600
Vũ Như Ngọc
Indiv
2.1%
96.700
Ngô Phương Anh
Indiv
1.6%
70.600
Vũ Huy Long
Indiv
1.3%
65.250
Lê Hoàng
Indiv
0.3%
14.200
Lê Thị Hồng Vân
Indiv
0.1%
6.400
Lê Ngọc Văn
Indiv
0.1%
5.000
Board & Management
Ngô Trọng Vinh31.3%
Chủ tịch Hội đồng Quản trị
Ngô Trọng Quang11.5%
Thành viên Hội đồng Quản trị
Lâm Quỳnh Hương
Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị
Đặng Phan Cường
Thành viên Ban kiểm soát
Nguyễn Trọng Hà
Kế toán trưởng/Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Thị Huế
Thành viên Ban kiểm soát
Ngô Anh Phương
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Tuyết Quỳnh
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 →