VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

DTC

Construction
Công ty Cổ phần Viglacera Đông Triều
Xây dựng và Vật liệuCT
4.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
4.929
Current
4.500
Gap
+9.5%
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)
19.19%
+
Kd(1-t)
6.40%
x
D/(D+E)
80.81%
=
WACC
10.00%
2
Growth Estimate
Sector Default3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
4.359
50%DCF Value
5.500
Blended Intrinsic
4.929
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — DTC

Earnings Quality

Fiscal year 2025

44
Weak
Accrual Quality
47
Cash Conversion
12
Receivables
100
Margin Stability
57
Revenue Quality
3

Financial Forensics

Beneish M-Score · 2022

-2.65
Low Risk
DSRI
0.505
GMI
1.426
AQI
1.063
SGI
0.860
DEPI
0.894
SGAI
1.249
TATA
0.051
LVGI
1.055

DTC exhibits several concerning financial metrics, particularly highlighted by a Beneish M-Score of -2.645, indicating a low likelihood of manipulation. However, the earnings quality score of 30.0/100, driven by poor revenue and margin metrics, raises significant concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.645, well below the manipulation threshold of -1.78.
  • Earnings Quality Score of 30.0/100, with eq_margin and eq_revenue both at 0.0/100, indicating severe issues in revenue recognition and profitability.
Positive Signals
  • DSRI of 0.5047 suggests that accounts receivable are growing slower than revenue, which is typically a positive sign.
  • SGI of 0.8604 indicates that sales growth is slowing, which can be a prudent strategy in a volatile market.
Ownership Risk

The ownership structure is heavily concentrated, with institutional investors holding 67.5% and 40.0% of shares, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should exercise caution and closely monitor DTC's financial disclosures and earnings quality metrics. Consider waiting for improved earnings quality and transparency before making investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
-0.89
Distress Zone
Sharpe
0.06
Positive
Composite
28
Poor
Price Risk
Momentum
-9.4%
Volatility
135.2%
Max Drawdown
-37.5%

Key Ratios

Fiscal year 2025
-2.36P/E
P/B0.00
P/S0.36
ROE-1090.8%
ROA-12.2%
EPS-2249.94
BVPS0.00
Gross Margin-2.7%
Net Margin-15.2%
D/E-19.82
Current Ratio0.47
Rev Growth4.5%
Profit Growth39.1%
EV/EBITDA23.86
Div Yield0.0%

Company Overview

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

Shareholders
Công ty Cổ phần Ống sợi thủy tinh Vinaconex
Inst
67.5%
2.7 trieu
Công ty Cổ phần Viglacera Hạ Long
Inst
40.0%
4.0 trieu
Đào Bá Dong
Indiv
9.0%
899.402
Phạm Thị Thu
Indiv
9.0%
897.100
Nguyễn Xuân Sơn
Indiv
9.0%
897.000
Vũ Đức Tỵ
Indiv
5.2%
515.040
Trần Hồng Quang
Indiv
4.5%
450.000
Ngô Thanh Tùng
Indiv
1.6%
156.000
Nguyễn Văn Sinh
Indiv
1.0%
38.510
Nguyễn Thị Quyên
Indiv
0.7%
72.800
Dương Đức Vĩ
Indiv
0.6%
60.100
Phạm Phùng Dương
Indiv
0.6%
60.000
Hoàng Thị Xuân Hương
Indiv
0.4%
38.800
Phan Thị Tới
Indiv
0.4%
14.280
Nguyễn Thị Bích Hạnh
Indiv
0.3%
11.800
Nguyễn Hữu Gấm
Indiv
0.3%
10.000
Nguyễn Đức Sơn
Indiv
0.2%
20.800
nguyen-thanh-son
Indiv
0.1%
13.880
Luyện Công Minh
Indiv
0.1%
4.460
Bùi Thị Thanh Nga
Indiv
0.1%
10.000
Vương Văn Sáng
Indiv
0.1%
10.000
Board & Management
Trần Hồng Quang4.5%
Chủ tịch Hội đồng Quản trị
Ngô Thanh Tùng1.6%
Thành viên Hội đồng Quản trị
Dương Đức Vĩ0.6%
Kế toán trưởng
Phạm Phùng Dương0.6%
Trưởng Ban kiểm soát
Hoàng Thị Xuân Hương0.4%
Thành viên Ban kiểm soát
Nguyễn Đức Sơn0.2%
Phó Giám đốc
Vương Văn Sáng0.1%
Phó Giám đốc/Thành viên Hội đồng Quản trị
Bùi Thị Thanh Nga0.1%
Thành viên Ban kiểm soát
Trần Thành
Thành viên Hội đồng Quản trị/Giám đốc
Trần Duy Hưng
Thành viên Hội đồng Quản trị
Đậu Thị Tuyết
Phụ trách Công bố thông tin
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 →