VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

CSM

Cyclicals
Công ty Cổ phần Công nghiệp Cao su Miền Nam
Ô tô và phụ tùngCT
12.000
VND · Last close
Valuation Verdict
Undervalued
High
-120%Fair Value+120%
Intrinsic Value
21.044
Current
12.000
Gap
+75.4%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTCyclical
Defaulted to cyclical (no specific sector mapping found)
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 EBITDA377.30B
Fair EV/EBITDA9.2x
Years of data7
2
Valuation
Mid-Cycle EBITDA
377.30B
x
Fair EV/EBITDA
9.2x
-
Net Debt
1275.18B
=
Equity Value
21.044
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — CSM

Earnings Quality

Fiscal year 2025

79
Good
Accrual Quality
52
Cash Conversion
100
Receivables
93
Margin Stability
97
Revenue Quality
52

Financial Forensics

Beneish M-Score · 2025

-3.02
Low Risk
DSRI
0.980
GMI
1.030
AQI
1.370
SGI
0.879
DEPI
1.092
SGAI
0.936
TATA
-0.129
LVGI
0.999

CSM exhibits a Beneish M-Score of -3.0246, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 79.1 suggests some areas of concern, particularly in accruals and revenue recognition.

Red Flags
  • Earnings quality score of 52.2 in accruals indicates potential issues with revenue recognition, which could signal aggressive accounting practices.
  • The SGI of 0.8792 suggests a decline in sales growth, which may indicate underlying business challenges.
Positive Signals
  • A cash conversion score of 100.0 indicates strong cash flow generation, which is a positive sign for operational efficiency.
  • The institution ownership by Tập đoàn Hóa chất Việt Nam at 51.0% provides a stabilizing influence and aligns with long-term strategic interests.
Ownership Risk

The high institutional ownership (59.2% combined) reduces the risk of erratic management decisions, but the concentration in a single entity (Tập đoàn Hóa chất Việt Nam) could lead to governance risks if interests diverge.

Recommendation

Investors should monitor revenue recognition practices closely given the low accrual score and consider a cautious approach until further clarity on sales growth and operational performance is established.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.70
Distress Zone
Sharpe
-0.53
Negative
Composite
63
Fair
Price Risk
Momentum
-9.9%
Volatility
32.6%
Max Drawdown
-33.3%

Key Ratios

Fiscal year 2025
29.22P/E
P/B0.91
P/S0.30
ROE3.1%
ROA1.1%
EPS410.65
BVPS13164.29
Gross Margin12.9%
Net Margin1.0%
D/E1.80
Current Ratio1.24
Rev Growth-9.9%
Profit Growth-41.0%
EV/EBITDA9.33
Div Yield0.0%

Company Overview

Issued Shares
103.6M
Charter Capital
1036.3B VND
Sector (ICB L2)
Ô tô và phụ tùng
Industry (ICB L3)
Ô tô và phụ tùng
Sub-industry
Lốp xe
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Hóa chất Việt Nam
Inst
51.0%
52.9 trieu
Công ty Cổ phần Đầu tư Sài Gòn VRG
Inst
8.0%
8.3 trieu
Nguyễn Thị Thanh Tuyền
Indiv
5.0%
5.2 trieu
nguyen-thanh-tuan
Indiv
4.6%
4.8 trieu
balestrand limited
Inst
3.2%
2.4 trieu
Norges Bank
Inst
2.9%
2.2 trieu
amersham industries limited
Inst
2.8%
2.1 trieu
Quỹ tầm nhìn SSI
Inst
2.2%
1.6 trieu
Ftif - Templeton Frontier Markets Fund
Inst
2.1%
1.6 trieu
beira limited
Inst
1.6%
1.1 trieu
Công ty Cổ phần Chứng khoán SBS
Inst
1.2%
864.004
Deutsche Asset Management (Asia) Limited
Inst
0.8%
569.950
DC Developing Markets Strategies Public Limited Company
Inst
0.3%
239.260
Phạm Hồng Phú
Indiv
0.2%
218.285
Nguyễn Ngọc Tuấn
Indiv
0.2%
118.882
Lê Văn Trí
Indiv
0.1%
95.807
Board & Management
Phạm Hồng Phú0.2%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Minh Thiện
Phó Tổng Giám đốc/Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị
Nguyễn Song Thao
Phó Tổng Giám đốc
Nguyễn Đình Đông
Phó Tổng Giám đốc
Lê Ngọc Quang
Chủ tịch Hội đồng Quản trị
Vũ Thị Bích Ngọc
Thành viên Ban kiểm soát
Lê Thu Hương
Người phụ trách quản trị công ty
Vũ Quốc Anh
Kế toán trưởng
Đào Thị Chung Tiến
Trưởng Ban kiểm soát
Trần Thắng
Thành viên Hội đồng Quản trị
Nguyễn Mạnh Thái
Trưởng Ban Kiểm toán nội bộ /Thành viên Hội đồng Quản trị độc lập
Lê Thị Thảo
Thành viên 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 →