VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

DFF

Construction
Công ty Cổ phần Tập đoàn Đua Fat
Xây dựng và Vật liệuCT
600
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
1.486
Current
600
Gap
+147.7%
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
2.973
x
Discount
50%
=
Floor Value
2.973

Valuation Track Record

Retroactive intrinsic value vs actual close price — DFF

Earnings Quality

Fiscal year 2024

15
Poor
Accrual Quality
41
Cash Conversion
18
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2023

-2.38
Moderate
DSRI
2.325
GMI
1.229
AQI
1.262
SGI
0.465
DEPI
0.665
SGAI
4.488
TATA
-0.046
LVGI
1.036

DFF exhibits significant financial red flags, particularly with a Beneish M-Score of -2.3777, indicating a strong likelihood of earnings manipulation. The earnings quality score of 22.0/100, driven by poor cash conversion and receivables management, further underscores the potential for financial misrepresentation.

Red Flags
  • Beneish M-Score of -2.3777, indicating potential earnings manipulation as it is below the threshold of -1.78.
  • Earnings Quality Score of 22.0/100, with a notably low cash conversion score of 6.4/100, suggesting poor quality of reported earnings.
  • DSRI of 2.3248, indicating that accounts receivable are growing significantly faster than revenue, which is a potential red flag for revenue recognition issues.
Positive Signals
  • SGI of 0.4653, indicating a decrease in sales growth, which could suggest a more sustainable business environment if managed properly.
  • DEPI of 0.6649, suggesting that the company is not overly aggressive in its depreciation policies, which is a positive sign for asset management.
Ownership Risk

The ownership structure is highly concentrated with the top five shareholders holding a combined 40% of shares, which may lead to governance risks and potential conflicts of interest, particularly in decision-making processes.

Recommendation

Investors should exercise caution and conduct further due diligence before considering an investment in DFF, focusing on improving earnings quality and transparency. Monitoring changes in the ownership structure and management practices will be crucial for assessing future risks.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
-0.64
Distress Zone
Sharpe
-1.06
Negative
Composite
31
Weak
Price Risk
Momentum
-33.3%
Volatility
126.1%
Max Drawdown
-71.4%

Key Ratios

Fiscal year 2024
-0.12P/E
P/B0.24
P/S0.19
ROE-98.6%
ROA-12.8%
EPS-5781.93
BVPS2972.89
Gross Margin-2.8%
Net Margin-157.3%
D/E12.83
Current Ratio0.94
Rev Growth-60.4%
Profit Growth-132.8%
EV/EBITDA-15.07
Div Yield0.0%

Company Overview

Issued Shares
80.0M
Charter Capital
800.0B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Xây dựng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Lê Duy Hưng
Indiv
12.3%
9.8 trieu
Hồ Thị Lý
Indiv
11.9%
9.5 trieu
Nguyễn Cảnh Trung
Indiv
7.5%
6.0 trieu
Nguyễn Thị Thùy Linh
Indiv
6.4%
5.1 trieu
Võ Thị Diệu Nam
Indiv
2.0%
1.6 trieu
Lê Thị Thu Loan
Indiv
2.0%
1.6 trieu
Nguyễn Trọng Tài
Indiv
1.9%
1.5 trieu
Trần Thị Hồng Nhung
Indiv
1.1%
920.000
Nguyễn Thị Hoa
Indiv
0.1%
100.000
Board & Management
Lê Duy Hưng12.3%
Chủ tịch Hội đồng Quản trị
Nguyễn Cảnh Trung7.5%
Thành viên Hội đồng Quản trị
Nguyễn Thị Thùy Linh6.4%
Thành viên Hội đồng Quản trị
Đỗ Quốc Phương
Phó Tổng Giám đốc
Nguyễn Thị Thủy
Kế toán trưởng
Ngô Thị Dung
Thành viên Ban kiểm soát
ĐÀO VĂN ĐẠT
Phó Tổng Giám đốc
Trần Trung Hải
Thành viên Ban kiểm soát
Đinh Tiến Dũng
Phó Tổng Giám đốc
ĐÀM VĂN LÝ
Tổng Giám đốc
Trần Minh Đức
Thành viên Ban kiểm soát/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 →