VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

DOC

Cyclicals
Công ty Cổ phần Vật tư nông nghiệp Đồng Nai
Hóa chấtCT
7.300
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
773
Current
7.300
Gap
-89.4%
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 EBITDA712.68M
Fair EV/EBITDA6.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
712.68M
x
Fair EV/EBITDA
6.7x
-
Net Debt
-2.95B
=
Equity Value
773
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — DOC

Earnings Quality

Fiscal year 2024

8
Poor
Accrual Quality
18
Cash Conversion
0
Receivables
0
Margin Stability
21
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

50.83
High Risk
DSRI
57.689
GMI
0.982
AQI
1.012
SGI
0.931
DEPI
0.853
SGAI
0.911
TATA
0.262
LVGI
0.996

The Beneish M-Score of 50.8346 significantly exceeds the manipulation threshold of -1.78, indicating a high likelihood of earnings manipulation. Coupled with a low Earnings Quality Score of 7.6/100, the financial health of DOC raises substantial concerns.

Red Flags
  • Beneish M-Score of 50.8346 indicates likely earnings manipulation.
  • Earnings Quality Score of 7.6/100 suggests poor earnings quality, particularly with eq_cash_conv and eq_receivables both at 0.0/100.
Positive Signals
  • The SGI of 0.9307 indicates a slight decrease in sales growth, which may reflect a cautious approach to expansion.
Ownership Risk

The high concentration of ownership, with 72.1% held by Tổng Công ty Công Nghiệp Thực Phẩm Đồng Nai, poses a risk of governance issues and potential conflicts of interest, limiting minority shareholder influence.

Recommendation

Investors should exercise caution and consider divesting from DOC until clearer financial transparency and improved earnings quality metrics are demonstrated.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
7.19
Safe Zone
Sharpe
-0.76
Negative
Composite
12
Poor
Price Risk
Momentum
-10.0%
Volatility
62.1%
Max Drawdown
-33.6%

Key Ratios

Fiscal year 2024
31.93P/E
P/B0.95
P/S0.45
ROE3.7%
ROA3.3%
EPS393.95
BVPS10525.80
Gross Margin4.8%
Net Margin1.8%
D/E0.14
Current Ratio8.07
Rev Growth-6.9%
Profit Growth-16.5%
EV/EBITDA206.39
Div Yield3.0%

Company Overview

Issued Shares
10.0M
Charter Capital
100.0B 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 DOC — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Công Nghiệp Thực Phẩm Đồng Nai
Inst
72.1%
7.2 trieu
Phạm Đức Bình
Indiv
16.9%
1.7 trieu
nguyen-thi-le-thuy
Indiv
0.5%
51.200
Lê Thị Hoa
Indiv
0.3%
31.200
Mai Thị Xuân Hồng
Indiv
0.2%
22.100
Phan Thị Anh Thy
Indiv
0.1%
10.700
Board & Management
Phan Thị Anh Thy0.1%
Chủ tịch Hội đồng Quản trị
Trương Nguyễn Ngọc Hòa
Thành viên Ban kiểm soát
Phạm Châu Hoàng Sơn
Thành viên Ban kiểm soát
Nguyễn Thị Kim Quy
Thành viên Hội đồng Quản trị
Đoàn Tuấn Anh
Trưởng Ban kiểm soát
Cao Hùng Lai
Phó Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Ngô Huỳnh Minh
Kế toán trưởng
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 →