VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

CTF

Cyclicals
Công ty Cổ phần City Auto
Ô tô và phụ tùngCT
18.350
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
7.322
Current
18.350
Gap
-60.1%
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.

Distressed Valuation
Negative Equity Value Bvps Floor
BVPS
10.461
x
Discount
70%
=
Floor Value
10.461

Valuation Track Record

Retroactive intrinsic value vs actual close price — CTF

Earnings Quality

Fiscal year 2025

54
Fair
Accrual Quality
85
Cash Conversion
0
Receivables
100
Margin Stability
18
Revenue Quality
67

Financial Forensics

Beneish M-Score · 2025

-2.48
Moderate
DSRI
0.865
GMI
1.088
AQI
0.823
SGI
1.033
DEPI
0.648
SGAI
1.063
TATA
0.037
LVGI
1.017

CTF exhibits a Beneish M-Score of -2.484, indicating a lower likelihood of earnings manipulation; however, its earnings quality score of 54.0 suggests concerns regarding the sustainability of earnings. The mixed signals from earnings quality metrics warrant a cautious approach.

Red Flags
  • Earnings Quality Score of 54.0 indicates potential issues with earnings sustainability, particularly low eq_margin (18.1/100) and eq_cash_conv (0.0/100), which raises concerns about cash flow generation.
Positive Signals
  • Beneish M-Score of -2.484 is below the manipulation threshold of -1.78, suggesting a lower risk of earnings manipulation.
Ownership Risk

The top shareholders include a significant institutional stake of 15.2%, which may provide some stability; however, the high concentration of individual shareholders (totaling 34.6%) could lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor earnings quality metrics and cash flow generation before making investment decisions, while considering the relatively low risk of earnings manipulation indicated by the Beneish M-Score.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
2.58
Grey Zone
Sharpe
-0.24
Negative
Composite
39
Weak
Price Risk
Momentum
+4.6%
Volatility
26.0%
Max Drawdown
-16.2%

Key Ratios

Fiscal year 2025
172.77P/E
P/B1.75
P/S0.21
ROE1.0%
ROA0.3%
EPS106.21
BVPS10460.67
Gross Margin5.3%
Net Margin0.1%
D/E2.64
Current Ratio1.13
Rev Growth4.5%
Profit Growth-78.1%
EV/EBITDA-96.34
Div Yield0.0%

Company Overview

Issued Shares
95.7M
Charter Capital
956.5B VND
Sector (ICB L2)
Ô tô và phụ tùng
Industry (ICB L3)
Ô tô và phụ tùng
Sub-industry
Sản xuất ô tô
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ Phần Tập Đoàn Tân Thành Đô
Inst
15.2%
14.6 trieu
Ngô Thị Hạnh
Indiv
9.8%
9.4 trieu
Trần Ngọc Dân
Indiv
9.2%
8.8 trieu
Trần Lâm
Indiv
8.4%
8.0 trieu
Trần Long
Indiv
7.2%
6.9 trieu
Phạm Anh Hưng
Indiv
4.1%
3.9 trieu
Ngô Công Minh
Indiv
3.1%
3.0 trieu
Ngô Đức Toan
Indiv
2.9%
1.3 trieu
Nguyễn Văn Thạnh
Indiv
2.5%
2.3 trieu
Nguyễn Văn Tuấn
Indiv
2.0%
890.000
Trần Quang Trí
Indiv
1.3%
1.2 trieu
Thái Thị Xuân Quỳnh
Indiv
1.2%
790.000
Ngô Văn Cường
Indiv
0.9%
418.213
Phạm Thị Ái Hạnh
Indiv
0.9%
845.421
Nguyễn Đăng Hoàng
Indiv
0.6%
547.049
Trần Trung Chánh
Indiv
0.1%
97.147
Board & Management
Trần Ngọc Dân9.2%
Chủ tịch Hội đồng Quản trị
Trần Lâm8.4%
Thành viên Hội đồng Quản trị
Nguyễn Đăng Hoàng0.6%
Thành viên Hội đồng Quản trị
Nguyễn Hoàng Minh Tiến
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Phan Thị Hồng Phương
Phụ trách Công bố thông tin
Lê Danh Thủ
Thành viên Ban kiểm soát
Phù Vĩnh Quế
Giám đốc Tài chính
Lê Thị Phú
Kế toán trưởng
Lê Thị Thương Thương
Trưởng Ban kiểm soát
Phan Hoàng Sơn
Thành viên Hội đồng Quản trị độc lập
Lê Thị Ngọc Huyền
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 →