VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

DFC

Cyclicals
Công ty Cổ phần Xích líp Đông Anh
Tài nguyên Cơ bản/Kim loạiCT
33.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
26.672
Current
33.000
Gap
-19.2%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTTài nguyên Cơ bảnCyclical
Classified as cyclical because ICB sector "Tài nguyên Cơ bản" 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 EBITDA63.06B
Fair EV/EBITDA5.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
63.06B
x
Fair EV/EBITDA
5.6x
-
Net Debt
48.28B
=
Equity Value
26.672
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — DFC

Earnings Quality

Fiscal year 2024

74
Good
Accrual Quality
50
Cash Conversion
100
Receivables
100
Margin Stability
89
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2020

-3.66
Low Risk
DSRI
1.071
GMI
0.859
AQI
0.535
SGI
0.812
DEPI
0.000
SGAI
1.285
TATA
-0.145
LVGI
0.912

DFC exhibits several concerning indicators of potential financial manipulation, as evidenced by a Beneish M-Score of -3.6556, significantly below the manipulation threshold of -1.78. While the earnings quality score of 56.7 suggests moderate reliability, specific components such as the receivables and revenue metrics raise significant red flags.

Red Flags
  • Beneish M-Score of -3.6556 indicates a high likelihood of earnings manipulation.
  • Earnings quality score of 56.7, particularly low receivables score of 0.0/100, suggests potential issues with revenue recognition.
Positive Signals
  • Strong cash conversion score of 100.0/100 indicates effective cash management.
  • SGAI of 1.2847 suggests that selling, general, and administrative expenses are growing at a rate that may support future revenue growth.
Ownership Risk

The ownership structure is heavily concentrated among a few individuals, with the top five shareholders holding over 56% of the company. This concentration can lead to governance risks and potential conflicts of interest.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on revenue recognition practices and the implications of concentrated ownership. Monitoring future earnings reports for signs of improvement in receivables and revenue metrics is advisable.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
3.85
Safe Zone
Sharpe
0.88
Positive
Composite
67
Fair
Price Risk
Momentum
+45.9%
Volatility
27.6%
Max Drawdown
-21.3%

Key Ratios

Fiscal year 2024
8.45P/E
P/B1.31
P/S0.25
ROE16.6%
ROA7.9%
EPS3512.52
BVPS21777.72
Gross Margin12.8%
Net Margin3.1%
D/E1.03
Current Ratio1.71
Rev Growth8.4%
Profit Growth27.6%
EV/EBITDA5.16
Div Yield11.4%

Company Overview

Issued Shares
11.4M
Charter Capital
114.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Thép và sản phẩm thép
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Phan Thanh Việt
Indiv
13.1%
1.5 trieu
Phan Thành Nam
Indiv
10.5%
1.2 trieu
Bạch Quốc Trung
Indiv
9.5%
1.1 trieu
Đặng Thế Nguyện
Indiv
6.6%
752.325
Phan Tấn Bình
Indiv
6.4%
731.820
Lưu Văn Long
Indiv
5.8%
345.100
Công ty TNHH Linh Trung Es
Inst
5.3%
600.000
Phùng Quang Anh
Indiv
5.1%
579.460
Phạm Đức Hiếu
Indiv
5.0%
573.610
Nguyễn Hữu Thắng
Indiv
4.8%
551.000
Nguyễn Minh Tuấn
Indiv
4.3%
495.900
Phạm Đức Minh
Indiv
3.0%
345.000
Phùng Quang Hải
Indiv
1.2%
135.470
Ngô Vĩnh Tĩnh
Indiv
0.6%
63.584
Nguyễn Thị Thu Hà
Indiv
0.4%
48.490
nguyen-thanh-tung
Indiv
0.4%
22.600
Đoàn Thị Tâm
Indiv
0.3%
36.480
Trần Thị Việt Hằng
Indiv
0.1%
13.120
Nguyễn Bình An
Indiv
0.1%
13.140
Nguyễn Thị Lan
Indiv
0.1%
11.660
Board & Management
Bạch Quốc Trung9.5%
Thành viên Hội đồng Quản trị
Phan Tấn Bình6.4%
Chủ tịch Hội đồng Quản trị
Phạm Đức Hiếu5.0%
Kế toán trưởng/Thành viên Hội đồng Quản trị
Nguyễn Minh Tuấn4.3%
Thành viên Hội đồng Quản trị
Phùng Quang Hải1.2%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Ngô Vĩnh Tĩnh0.6%
Phó Tổng Giám đốc
Nguyễn Thị Thu Hà0.4%
Phó Tổng Giám đốc
Nguyễn Thanh Tùng0.4%
Phó Tổng Giám đốc
Trần Thị Việt Hằng0.1%
Trưởng Ban kiểm soát
Nguyễn Thị Mùi
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 →