VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

CPC

Cyclicals
Công ty Cổ phần Thuốc sát trùng Cần Thơ
Hóa chấtCT
17.600
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
13.323
Current
17.600
Gap
-24.3%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA14.65B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
14.65B
x
Fair EV/EBITDA
5.0x
-
Net Debt
15.90B
=
Equity Value
13.323
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — CPC

Earnings Quality

Fiscal year 2025

12
Poor
Accrual Quality
8
Cash Conversion
0
Receivables
0
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2018

-1.75
Elevated
DSRI
0.768
GMI
1.428
AQI
0.750
SGI
1.170
DEPI
0.871
SGAI
0.609
TATA
0.136
LVGI
1.057

CPC exhibits a Beneish M-Score of -1.748, indicating a low likelihood of earnings manipulation, as it is just above the manipulation threshold of -1.78. However, the earnings quality score of 51.1 suggests potential concerns, particularly with cash conversion metrics, which may indicate issues in the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 51.1/100 indicates moderate risk, particularly with cash conversion at 0.0/100, suggesting potential liquidity issues.
  • GMI of 1.4278 indicates increasing gross margins, which could be a red flag if not supported by revenue growth, as SGI is at 1.1699.
Positive Signals
  • Receivables score of 100.0/100 indicates strong management of receivables, which is a positive signal for cash flow.
  • DSRI of 0.7683 suggests that inventory is being managed efficiently relative to sales.
Ownership Risk

The ownership structure is relatively concentrated, with the top shareholder holding 20.3%, which may lead to governance risks if decisions favor major shareholders over minority interests.

Recommendation

Investors should closely monitor cash flow and earnings quality metrics, particularly cash conversion, before making significant investments in CPC. Consider a cautious approach, weighing the positive signals against the identified risks.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
3.20
Safe Zone
Sharpe
0.11
Positive
Composite
30
Poor
Price Risk
Momentum
+6.4%
Volatility
29.7%
Max Drawdown
-19.1%

Key Ratios

Fiscal year 2025
8.45P/E
P/B0.88
P/S0.44
ROE10.4%
ROA6.9%
EPS2083.03
BVPS20002.70
Gross Margin22.1%
Net Margin5.2%
D/E0.57
Current Ratio2.42
Rev Growth-9.8%
Profit Growth-10.4%
EV/EBITDA6.26
Div Yield0.0%

Company Overview

Issued Shares
4.3M
Charter Capital
43.0B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Sản phẩm hóa dầu, Nông dược & Hóa chất khác
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH Thương Mại-dịch Vụ Thanh Sơn Hóa Nông
Inst
20.3%
875.220
Võ Thanh Tùng
Indiv
13.4%
575.000
Võ Viết Thanh
Indiv
8.4%
360.543
Lê Thị Thu Trang
Indiv
5.0%
216.544
Phan Văn Mưa
Indiv
4.7%
202.230
Nguyễn Văn Trung
Indiv
2.2%
93.262
Cao Thị Kim Tuyến
Indiv
1.4%
59.658
Phạm Quang Nghiêm
Indiv
1.3%
54.691
Nguyễn Thị Lến
Indiv
1.3%
56.175
afc umbrella fund
Inst
1.2%
50.000
Đỗ Văn Thành
Indiv
1.1%
46.821
Nguyễn Ngọc Minh
Indiv
1.1%
46.333
Quách Thị Thúy
Indiv
0.9%
37.876
Dương Minh Thành
Indiv
0.5%
21.200
Dương Minh Hoàng
Indiv
0.4%
18.051
bùi anh dũng
Indiv
0.4%
15.428
Phan Đăng Trúc
Indiv
0.2%
8.775
nguyen-thi-le-hang
Indiv
0.2%
10.505
Trần Thị Cẩm Tú
Indiv
0.1%
4.605
Board & Management
Võ Viết Thanh8.4%
Chủ tịch Hội đồng Quản trị
Phan Văn Mưa4.7%
Thành viên Hội đồng Quản trị
Nguyễn Văn Trung2.2%
Tổng Giám đốc/Phụ trách Công bố thông tin
Nguyễn Ngọc Minh1.1%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Quách Thị Thúy0.9%
Kế toán trưởng
Dương Minh Thành0.5%
Thành viên Ban kiểm soát
Dương Minh Hoàng0.4%
Trưởng phòng Kế hoạch
Bùi Anh Dũng0.4%
Giám đốc Marketing
Phan Đăng Trúc0.2%
Thành viên Hội đồng Quản trị
Hồ Văn Hỷ
Thành viên Ban kiểm soát
Nguyễn Văn Thái
Trưởng Ban kiểm soát
Hồ Quang Thái
Thành viên Hội đồng Quản trị
Trương Vĩnh Lễ
Giám đốc Sản xuất
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 →