VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

DIC

Construction
Công ty Cổ phần Đầu tư và Thương mại DIC
Xây dựng và Vật liệuCT
900
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
0
Current
900
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 — DIC

Earnings Quality

Fiscal year 2025

49
Weak
Accrual Quality
96
Cash Conversion
100
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

1.59
High Risk
DSRI
10.574
GMI
0.085
AQI
1.088
SGI
0.085
DEPI
0.852
SGAI
17.869
TATA
-0.117
LVGI
1.011

DIC exhibits significant red flags indicating potential earnings manipulation, as evidenced by a Beneish M-Score of 1.5929, which exceeds the threshold of -1.78. The company's earnings quality score of 23.8/100, particularly poor cash conversion and receivables metrics, further raises concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of 1.5929 indicates likely earnings manipulation.
  • Earnings Quality Score of 23.8/100, with cash conversion at 40.0/100 and receivables at 0.0/100, suggests poor earnings quality.
Positive Signals
  • DSRI of 10.5741 indicates a potential increase in sales, but this must be viewed cautiously given the overall context.
Ownership Risk

The ownership structure shows a concentration of shares among a few individuals and institutions, which could lead to governance risks and potential conflicts of interest, particularly given the high stakes in the construction and trade sectors.

Recommendation

Investors should exercise caution and conduct further due diligence before considering investment in DIC, focusing on verifying the authenticity of earnings and assessing the impact of ownership concentration on corporate governance.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
-0.63
Distress Zone
Sharpe
-0.58
Negative
Composite
17
Poor
Price Risk
Momentum
-33.3%
Volatility
104.2%
Max Drawdown
-40.0%

Key Ratios

Fiscal year 2025
14.15P/E
P/B0.00
P/S0.93
ROE-2.7%
ROA0.2%
EPS66.66
BVPS0.00
Gross Margin100.0%
Net Margin6.6%
D/E-17.88
Current Ratio0.81
Rev Growth-70.9%
Profit Growth123.5%
EV/EBITDA50.56
Div Yield0.0%

Company Overview

Issued Shares
26.6M
Charter Capital
265.9B 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 DIC — hover nodes for intel, click to navigate

Shareholders
Nguyễn Đức Hải
Indiv
10.6%
2.8 trieu
Tổng Công ty Cổ phần Đầu tư Xây dựng và Thương mại Việt Nam
Inst
7.7%
1.9 trieu
nguyen-thanh-son
Indiv
6.9%
1.8 trieu
america limited liability company
Inst
5.7%
1.5 trieu
Trần Ngọc Quý
Indiv
5.2%
1.4 trieu
Vũ Tiến Việt
Indiv
4.8%
1.3 trieu
Phạm Thị Minh Hiền
Indiv
2.6%
656.250
Đinh Ngọc Ninh
Indiv
2.3%
570.936
PYN Elite Fund
Inst
2.0%
532.062
Lê Thị Thúy Nga
Indiv
1.4%
361.210
Ngân hàng Thương mại Cổ phần Đại chúng Việt Nam
Inst
1.3%
336.350
Cù Anh Tuấn
Indiv
1.3%
345.700
Vũ Thị Hoa
Indiv
1.1%
298.951
Nguyễn Quốc Nhân
Indiv
0.6%
167.695
Đinh Hồng Kỳ
Indiv
0.5%
131.250
Bùi Thành Nhân
Indiv
0.4%
101.862
Đinh Tiến Dũng
Indiv
0.4%
100.836
Đào Anh Phượng
Indiv
0.4%
91.875
Nguyễn Thị Thu Hà
Indiv
0.4%
90.000
Phạm Hồng Minh
Indiv
0.3%
78.475
Phạm Hữu Long
Indiv
0.1%
30.050
Board & Management
Nguyễn Đức Hải10.6%
Tổng Giám đốc/Chủ tịch Hội đồng Quản trị
Lê Thị Thúy Nga1.4%
Thành viên Hội đồng Quản trị/Phụ trách Công bố thông tin/Phó Tổng Giám đốc
Bùi Thành Nhân0.4%
Thành viên Hội đồng Quản trị
Đinh Tiến Dũng0.4%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Phạm Hữu Long0.1%
Thành viên Hội đồng Quản trị độc lập
Nguyễn Anh Kiệt
Kế toán trưởng
Nguyễn Văn Hùng
Thành viên Hội đồng Quản trị
Nguyễn Văn Quyến
Thành viên Hội đồng Quản trị độc lập
Nguyễn Mạnh Chiến
Phó Tổng Giám đốc
Phạm Hồng Hà
Người phụ trách quản trị công ty
Nguyễn Thị Diệp
Thành viên Ban kiểm soát
Vũ Quang
Phó Tổng Giám đốc
Phạm Thùy Trâm
Trưởng Ban kiểm soát
Đặng Thị Kim Châu
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 →