VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

DPG

Construction
Công ty Cổ phần Tập đoàn Đạt Phương
Xây dựng và Vật liệuCT
41.350
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
14.972
Current
41.350
Gap
-63.8%
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.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
35.98%
+
Kd(1-t)
7.18%
x
D/(D+E)
64.02%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend4.70%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
10.692
50%DCF Value
19.251
Blended Intrinsic
14.972
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — DPG

Earnings Quality

Fiscal year 2025

48
Weak
Accrual Quality
50
Cash Conversion
0
Receivables
100
Margin Stability
96
Revenue Quality
5

Financial Forensics

Beneish M-Score · 2025

-1.35
High Risk
DSRI
1.023
GMI
1.012
AQI
1.561
SGI
1.253
DEPI
0.937
SGAI
0.806
TATA
0.139
LVGI
1.080

DPG's Beneish M-Score of -1.3475 indicates a low likelihood of earnings manipulation, as it is well above the manipulation threshold of -1.78. However, the earnings quality score of 47.6/100, particularly the cash conversion score of 0.0/100, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 47.6/100 indicates potential issues with earnings sustainability.
  • Cash conversion score of 0.0/100 suggests that earnings are not translating into cash flow, which is a significant risk.
Positive Signals
  • Beneish M-Score of -1.3475 is above the manipulation threshold, indicating a lower risk of earnings manipulation.
  • Receivables quality score of 100.0/100 suggests strong management of receivables, which is a positive sign for cash flow.
Ownership Risk

The ownership structure is highly concentrated with the top five shareholders holding a combined 37.3%, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor cash flow performance and consider the implications of the concentrated ownership structure before making investment decisions.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
1.64
Distress Zone
Sharpe
1.02
Excellent
Composite
46
Weak
Price Risk
Momentum
+49.1%
Volatility
35.7%
Max Drawdown
-30.1%

Key Ratios

Fiscal year 2025
13.90P/E
P/B2.04
P/S1.01
ROE15.6%
ROA4.5%
EPS3241.33
BVPS22084.86
Gross Margin15.1%
Net Margin7.3%
D/E1.78
Current Ratio1.88
Rev Growth25.3%
Profit Growth45.9%
EV/EBITDA10.37
Div Yield0.0%

Company Overview

Issued Shares
100.8M
Charter Capital
1185.9B 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 DPG — hover nodes for intel, click to navigate

Shareholders
Lương Minh Tuấn
Indiv
15.9%
16.1 trieu
Phạm Kim Châu
Indiv
6.6%
6.7 trieu
Trần Anh Tuấn
Indiv
5.8%
5.8 trieu
Lương Thị Thanh
Indiv
4.5%
4.6 trieu
Trần Thị Thúy Hằng
Indiv
4.5%
4.5 trieu
Vietnam Enterprise Investments Limited
Inst
4.3%
5.1 trieu
Daiwa-ssiam Viet Nam Growth Fund Iii L.p
Inst
3.7%
4.4 trieu
amersham industries limited
Inst
3.3%
3.9 trieu
Norges Bank
Inst
2.5%
2.9 trieu
Công ty TNHH Manulife (Việt Nam)
Inst
2.4%
2.9 trieu
Lương Tuấn Minh
Indiv
2.3%
2.3 trieu
KIM Vietnam Growth Equity Fund
Inst
2.3%
2.3 trieu
Lương Xuân Mẫn
Indiv
2.2%
2.3 trieu
Công ty Cổ phần Chứng khoán SSI
Inst
1.9%
2.2 trieu
tmam vietnam equity mother fund
Inst
1.6%
1.7 trieu
Võ Thị Phương Lâm
Indiv
1.4%
1.4 trieu
Tổng Công ty Cổ phần Tái bảo hiểm Quốc gia Việt Nam
Inst
1.1%
1.4 trieu
Lương Thị Lan
Indiv
1.0%
995.380
Đặng Thị Thanh Hương
Indiv
0.9%
904.025
Lê Ngọc Hào
Indiv
0.8%
342.727
KITMC Worldwide Vietnam RSP Balanced Fund
Inst
0.7%
436.900
Vũ Văn Phi
Indiv
0.7%
434.154
Kim Investment Funds - Kim Vietnam Growth Fund
Inst
0.4%
436.160
Samsung Vietnam Securities Master Investment Trust
Inst
0.4%
500.000
Võ Thị Thái Hòa
Indiv
0.4%
410.339
Hoàng Gia Chiểu
Indiv
0.3%
343.875
Phạm Quang Bình
Indiv
0.3%
339.945
Đặng Thị Loan
Indiv
0.3%
334.854
DAIWA-SSIAM Vietnam Growth Fund IV L.P.
Inst
0.3%
359.235
Trần Thị Bích Liên
Indiv
0.2%
98.905
Phan Thị Tuyết Nhung
Indiv
0.2%
199.680
Gates Foundation Trust
Inst
0.2%
205.000
Huỳnh Thị Phương Dung
Indiv
0.1%
148.108
KIM PMAA Vietnam Securities Investment Trust 1(Equity)
Inst
0.1%
140.000
Nguyễn Thị Quyên
Indiv
0.1%
52.165
Đặng Thị Xuân
Indiv
0.1%
72.791
Nguyễn Thị Ngọc Anh
Indiv
0.1%
69.069
Board & Management
Lương Minh Tuấn15.9%
Chủ tịch Hội đồng Quản trị
Phạm Kim Châu6.6%
Phó Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Trần Anh Tuấn5.8%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Hoàng Gia Chiểu0.3%
Phó Tổng Giám đốc
Nguyễn Thị Ngọc Anh0.1%
Thành viên Ban kiểm soát
Lê Thị Hà
Phụ trách Công bố thông tin/Người phụ trách quản trị công ty
Phan Anh Tuấn
Giám đốc Chi nhánh
Đỗ Thị Thu
Kế toán trưởng
Lã Thị Minh Loan
Giám đốc Tài chính
Nguyễn Thị Quỳnh Doan
Giám đốc khối
Lê Thị Thu Trang
Thành viên Hội đồng Quản trị
Đặng Hoàng Huy
Thành viên Hội đồng Quản trị
Đoàn Văn Công
Trưởng Ban kiểm soát
Lê Văn Quyết
Thành viên Ban kiểm soát
Đỗ Xuân Diện
Thành viên Hội đồng Quản trị
Phạm Quang Huy
Trưởng phòng Tài chính - Kế toán
Ngô Đức Tình
Phó Tổng Giám đốc
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 →