VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

DSP

Cyclicals
Công ty Cổ phần Dịch vụ Du lịch Phú Thọ
Du lịch và Giải trí/Du lịch & Giải tríCT
12.300
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
5.126
Current
12.300
Gap
-58.3%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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.

Distressed Valuation
Negative Ebitda Bvps Floor
BVPS
7.323
x
Discount
70%
=
Floor Value
7.323

Valuation Track Record

Retroactive intrinsic value vs actual close price — DSP

Earnings Quality

Fiscal year 2025

45
Weak
Accrual Quality
82
Cash Conversion
40
Receivables
1
Margin Stability
0
Revenue Quality
77

Financial Forensics

Beneish M-Score · 2019

-2.02
Moderate
DSRI
1.191
GMI
1.502
AQI
0.986
SGI
0.903
DEPI
0.000
SGAI
1.071
TATA
0.042
LVGI
0.882

The Beneish M-Score of -2.0235 indicates that DSP is below the manipulation threshold, suggesting lower risk of earnings manipulation. However, the earnings quality score of 36.2/100, particularly low cash conversion and receivables metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 36.2/100, with cash conversion at only 4.0/100 and receivables at 0.0/100, indicating potential issues with cash flow and revenue recognition.
  • DSRI at 1.1911 suggests that inventory growth is outpacing revenue growth, which could indicate overproduction or declining demand.
Positive Signals
  • Beneish M-Score of -2.0235 is below the manipulation threshold of -1.78, indicating a lower likelihood of earnings manipulation.
  • Strong equity margin score of 100.0/100 suggests that the company maintains high profitability relative to its revenue.
Ownership Risk

The high concentration of ownership with Tổng Công ty Du lịch Sài Gòn and Công ty Cổ phần SAM Holdings holding 49.0% and 35.0% respectively could lead to potential governance issues and lack of minority shareholder protection.

Recommendation

Investors should closely monitor cash flow and revenue recognition practices, and consider engaging with management regarding transparency in financial reporting. Caution is advised due to the elevated risk signals despite some positive indicators.

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

Quantitative Scores

F-Score
2/9
Weak
Z-Score
17.32
Safe Zone
Sharpe
-0.01
Negative
Composite
34
Weak
Price Risk
Momentum
+3.4%
Volatility
130.8%
Max Drawdown
-44.0%

Key Ratios

Fiscal year 2025
-25.70P/E
P/B1.64
P/S8.30
ROE-6.2%
ROA-5.8%
EPS-466.84
BVPS7323.31
Gross Margin-43.8%
Net Margin-32.3%
D/E0.06
Current Ratio9.69
Rev Growth-11.6%
Profit Growth-167.0%
EV/EBITDA-20.10
Div Yield0.0%

Company Overview

Issued Shares
118.7M
Charter Capital
1186.8B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Vận tải hành khách & Du lịch
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Du lịch Sài Gòn
Inst
49.0%
58.2 trieu
Công ty Cổ phần SAM Holdings
Inst
35.0%
41.5 trieu
Board & Management
Nguyễn Thị Nguyên
Kế toán trưởng
Hoàng Văn Bá
Phó Tổng Giám đốc
Nguyễn Quốc Anh
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Hồ Thị Ngọc Như
Trưởng Ban kiểm soát
Phương Xuân Thụy
Thành viên Hội đồng Quản trị
Nguyễn Tiến Đạt
Thành viên Hội đồng Quản trị
Vũ Thị Thanh Thủy
Thành viên Ban kiểm soát
Lê Song Trọng Chinh
Phó Tổng Giám đốc Tài chính
Nguyễn Đông Hòa
Thành viên Hội đồng Quản trị
Trần Việt Anh
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Thu Tâm
Thành viên Ban kiểm soát
Trần Quốc Tuấn
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 →