VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

DDV

Cyclicals
Công ty Cổ phần DAP - Vinachem
Hóa chấtCT
28.200
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
25.264
Current
28.200
Gap
-10.4%
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 EBITDA325.94B
Fair EV/EBITDA11.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
325.94B
x
Fair EV/EBITDA
11.6x
-
Net Debt
74.82B
=
Equity Value
25.264
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — DDV

Earnings Quality

Fiscal year 2025

69
Fair
Accrual Quality
90
Cash Conversion
70
Receivables
100
Margin Stability
6
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.18
High Risk
DSRI
0.712
GMI
0.660
AQI
3.443
SGI
1.671
DEPI
1.617
SGAI
0.700
TATA
0.025
LVGI
1.238

DDV shows a Beneish M-Score of -1.1761, indicating a low likelihood of earnings manipulation, as it is above the threshold of -1.78. However, the earnings quality metrics reveal significant weaknesses, particularly in revenue recognition and profit margins, which warrant caution.

Red Flags
  • Earnings Quality Score of 68.6/100 indicates potential issues, especially with eq_margin at 5.6/100 and eq_revenue at 0.0/100, suggesting poor profitability and revenue recognition.
  • SGI of 1.6711 indicates aggressive growth, which may not be sustainable given the weak revenue quality.
Positive Signals
  • Beneish M-Score of -1.1761 suggests a low risk of earnings manipulation.
  • Strong receivables quality with eq_receivables at 100.0/100 indicates effective management of receivables.
Ownership Risk

The majority ownership by Tập đoàn Hóa chất Việt Nam at 64.0% may lead to potential conflicts of interest and reduced shareholder influence. However, institutional ownership can also provide stability.

Recommendation

Investors should closely monitor DDV's revenue recognition practices and margin improvements. Consider a cautious approach, focusing on earnings quality before making significant investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
6.61
Safe Zone
Sharpe
0.85
Positive
Composite
67
Fair
Price Risk
Momentum
+55.2%
Volatility
41.8%
Max Drawdown
-32.2%

Key Ratios

Fiscal year 2025
6.49P/E
P/B1.81
P/S0.73
ROE31.2%
ROA23.9%
EPS4317.52
BVPS15503.21
Gross Margin16.7%
Net Margin11.2%
D/E0.34
Current Ratio3.22
Rev Growth66.6%
Profit Growth261.2%
EV/EBITDA5.21
Div Yield0.0%

Company Overview

Issued Shares
146.1M
Charter Capital
1461.1B 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 DDV — hover nodes for intel, click to navigate

Shareholders
Tập đoàn Hóa chất Việt Nam
Inst
64.0%
93.5 trieu
Công ty Cổ phần Thương mại và Dịch vụ Việt Kim
Inst
4.4%
6.4 trieu
Công ty Cổ phần The Golden Group
Inst
1.7%
2.5 trieu
Hoàng Mạnh Thắng
Indiv
0.3%
500.000
Nguyễn Văn Oanh
Indiv
0.3%
489.700
Cao Thị Hồng
Indiv
0.2%
300.000
Nguyễn Văn Sinh
Indiv
0.1%
202.700
Nguyễn Tuấn Dũng
Indiv
0.1%
199.700
Nguyễn Huyền Linh Phương
Indiv
0.1%
150.000
Board & Management
Nguyễn Tuấn Dũng0.1%
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Mai
Thành viên Hội đồng Quản trị
Nguyễn Ngọc Sơn
Phó Tổng Giám đốc
Bùi Đăng Duẩn
Phó Tổng Giám đốc
Vũ Văn Bằng
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lê Ngọc Nhân
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Thị Xuân Quyên
Thành viên Ban kiểm soát
Nguyễn Văn Hạnh
Thành viên Hội đồng Quản trị
Hà Trung Kiên
Trưởng Ban kiểm soát
Nguyễn Hoàng Trung
Phụ trách Công bố thông tin
Vương Thị Hải Yến
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 →