VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

CTB

Cyclicals
Công ty Cổ phần Chế tạo Bơm Hải Dương
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
16.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
14.656
Current
16.500
Gap
-11.2%
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.

1
Model Inputs
Mid-Cycle EBITDA63.83B
Fair EV/EBITDA5.2x
Years of data7
2
Valuation
Mid-Cycle EBITDA
63.83B
x
Fair EV/EBITDA
5.2x
-
Net Debt
33.06B
=
Equity Value
14.656
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — CTB

Earnings Quality

Fiscal year 2025

76
Good
Accrual Quality
62
Cash Conversion
100
Receivables
68
Margin Stability
100
Revenue Quality
40

Financial Forensics

Beneish M-Score · 2025

-2.87
Low Risk
DSRI
0.448
GMI
1.020
AQI
2.525
SGI
0.853
DEPI
0.988
SGAI
0.962
TATA
-0.095
LVGI
0.801

CTB exhibits a Beneish M-Score of -2.8664, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 76.2 suggests some areas of concern, particularly in revenue recognition, which may warrant further scrutiny.

Red Flags
  • The revenue quality score is notably low at 40.4/100, indicating potential issues with revenue recognition practices.
  • The DSRI of 0.4476 suggests that accounts receivable are growing slower than revenue, which may indicate aggressive revenue recognition.
Positive Signals
  • The earnings quality score of 76.2/100 reflects overall strong earnings quality, particularly in cash conversion (100.0/100) and margin (100.0/100).
  • A low SGI of 0.8534 indicates that sales growth is not overly aggressive compared to the previous period, which can be a positive sign for sustainability.
Ownership Risk

The ownership structure is fragmented with no single shareholder holding a controlling stake, which may reduce the risk of management entrenchment but could lead to challenges in strategic decision-making.

Recommendation

Investors should monitor revenue recognition closely given the low revenue quality score and consider a deeper analysis of cash flow trends before making investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
2.67
Grey Zone
Sharpe
0.62
Positive
Composite
67
Fair
Price Risk
Momentum
+28.3%
Volatility
49.9%
Max Drawdown
-22.7%

Key Ratios

Fiscal year 2025
8.70P/E
P/B1.08
P/S0.58
ROE12.6%
ROA6.0%
EPS1897.52
BVPS15297.60
Gross Margin19.7%
Net Margin6.7%
D/E0.84
Current Ratio1.64
Rev Growth-14.7%
Profit Growth-17.7%
EV/EBITDA5.82
Div Yield0.0%

Company Overview

Issued Shares
20.5M
Charter Capital
208.0B 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 CTB — hover nodes for intel, click to navigate

Shareholders
Hoàng Thị Hương
Indiv
7.4%
260.370
Vũ Huy Toàn
Indiv
5.8%
500.000
Phạm Mạnh Hà
Indiv
4.9%
1.0 trieu
Trần Kim Châu
Indiv
4.8%
982.752
Nguyễn Tùng Lâm
Indiv
4.6%
950.400
nguyen-thanh-tung
Indiv
4.5%
930.124
Phùng Thị Mai Hương
Indiv
4.1%
145.000
afc umbrella fund
Inst
3.9%
530.167
Công ty Cổ phần Quản lý quỹ đầu tư MB
Inst
3.5%
300.000
Nguyễn Trọng Tiếu
Indiv
3.4%
693.000
Vũ Thị Tuyết Mai
Indiv
2.8%
383.000
Nguyễn Trọng Nam
Indiv
2.7%
560.847
nguyen-hoang-viet
Indiv
1.8%
375.000
Đoàn Thị Lan Phương
Indiv
1.5%
319.100
Vương Thu Ninh
Indiv
1.5%
300.000
bùi thị lệ thuỷ
Indiv
1.4%
184.903
Phạm Tuấn Anh
Indiv
1.2%
164.420
Trương Thị Hoà Bình
Indiv
0.9%
191.974
Hoàng Phương
Indiv
0.7%
150.000
Nguyễn Đức Cách
Indiv
0.7%
59.713
Bùi Quang Tuấn
Indiv
0.6%
20.012
Nghiêm Trọng Văn
Indiv
0.4%
86.749
Trần Mạnh Hà
Indiv
0.3%
65.031
Trương Quang Hiếu
Indiv
0.3%
60.900
Đào Đình Toàn
Indiv
0.3%
57.339
nguyen-dinh-thieu
Indiv
0.2%
7.020
Vũ Văn Đoàn
Indiv
0.1%
3.800
Board & Management
Phạm Mạnh Hà4.9%
Chủ tịch Hội đồng Quản trị
Nguyễn Trọng Nam2.7%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
BÙI THỊ LỆ THUỶ1.4%
Thành viên Hội đồng Quản trị
Phạm Tuấn Anh1.2%
Thành viên Hội đồng Quản trị
Đoàn Thị Lan Phương1.2%
Kế toán trưởng
Nghiêm Trọng Văn0.4%
Phó Tổng Giám đốc
Đào Đình Toàn0.3%
Phó Tổng Giám đốc
Nguyễn Thanh Thủy
Thành viên Ban kiểm soát
Nguyễn Ngọc Bảo
Thành viên Ban kiểm soát
Vũ Kim Chúng
Phó Tổng Giám đốc Kinh doanh/Thành viên Hội đồng Quản trị
Nguyễn Thị Thanh Yến
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 →