VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

CYC

Construction
Công ty Cổ phần Gạch men Chang Yih
Xây dựng và Vật liệuCT
1.200
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
0
Current
1.200
Gap
-100.0%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

Distressed Valuation
Negative Enterprise Value
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — CYC

Earnings Quality

Fiscal year 2024

30
Poor
Accrual Quality
64
Cash Conversion
10
Receivables
58
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-1.08
High Risk
DSRI
0.756
GMI
5.632
AQI
0.419
SGI
0.907
DEPI
0.902
SGAI
1.253
TATA
-0.091
LVGI
1.075

CYC exhibits several concerning financial metrics, particularly a high GMI of 5.6319, indicating potential earnings manipulation. The low earnings quality score of 29.9/100, driven by poor cash conversion and revenue metrics, further raises red flags about the sustainability of reported earnings.

Red Flags
  • GMI of 5.6319 suggests significant earnings manipulation risk, well above typical thresholds.
  • Earnings Quality Score of 29.9/100 indicates poor earnings quality, particularly driven by a cash conversion rate of only 9.6/100.
Positive Signals
  • DSRI of 0.7560 indicates that inventory is well managed relative to sales, which could suggest operational efficiency.
Ownership Risk

The high concentration of ownership by Chyih Investment Co., Ltd. at 78.0% poses a risk of governance issues, as minority shareholders may have limited influence over corporate decisions.

Recommendation

Investors should exercise caution and conduct further due diligence on CYC, particularly focusing on cash flow sustainability and governance practices before considering any investment.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
-1.71
Distress Zone
Sharpe
-0.76
Negative
Composite
37
Weak
Price Risk
Momentum
+86.4%
Volatility
84.9%
Max Drawdown
-69.6%

Key Ratios

Fiscal year 2024
-0.54P/E
P/B0.00
P/S0.10
ROE22.4%
ROA-10.3%
EPS-2602.64
BVPS0.00
Gross Margin1.6%
Net Margin-18.3%
D/E-2.95
Current Ratio0.58
Rev Growth-9.3%
Profit Growth-126.1%
EV/EBITDA-38.32
Div Yield0.0%

Company Overview

Issued Shares
2.0M
Charter Capital
90.5B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Chyih Investment Co., Ltd.
Inst
78.0%
7.1 trieu
Chen Tzu Hsuan
Indiv
7.6%
687.100
Công ty Cổ phần Chứng khoán AGRIBANK
Inst
7.0%
630.000
Công ty Cổ phần Đầu tư Tập đoàn Hồng Hạc
Inst
5.1%
459.900
Đỗ Thị Ánh Tuyết
Indiv
0.5%
46.500
Chen Jui Chieh
Indiv
0.4%
33.000
Tsai Ching Feng
Indiv
0.2%
17.000
Kuo Chin Hsiung
Indiv
0.2%
17.000
Lee Mo Ting
Indiv
0.1%
13.000
Tsai Ching Fu
Indiv
0.1%
12.000
Chen Hui Zun
Indiv
0.1%
9.900
Board & Management
Tsai Ching Feng0.2%
Thành viên Hội đồng Quản trị
Lee Mo Ting0.1%
Thành viên Hội đồng Quản trị
Chen Hui Zun0.1%
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Hồng Phúc
Kế toán trưởng
Tseng Sen Hsien
Trưởng Ban kiểm soát
Trần Văn Sinh
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Đàm Thị Vân Anh
Thành viên Hội đồng Quản trị
Thân Thanh Hoàng
Phụ trách Công bố thông tin
Nguyễn Thị Linh
Thành viên Ban kiểm soát
Trần Thanh Thiệt
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 →