VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

EGL

Consumer
Công ty Cổ phần Môi Trường Đô Thị Gia Lâm
Hàng & Dịch vụ Công nghiệp/Tư vấn & Hỗ trợ Kinh doanhCT
14.100
VND · Last close
Valuation Verdict
Undervalued
High
-120%Fair Value+120%
Intrinsic Value
60.178
Current
14.100
Gap
+326.8%
ModelFCF DCF

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpConsumer
Classified as consumer because ICB sector "Hàng & Dịch vụ Công nghiệp" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.000
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
11.50%
Ke
11.50%
x
E/(D+E)
70.72%
+
Kd(1-t)
6.81%
x
D/(D+E)
29.28%
=
WACC
10.13%
2
Growth Estimate
fundamental firm blend8.36%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF22.49B
Projection years10
4
Valuation
Base FCF
22.49B
Growth Rate
8.36%
WACC
10.13%
Terminal Growth
4.00%
DCF Value
60.178
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Earnings Quality

Fiscal year 2024

79
Good
Accrual Quality
58
Cash Conversion
100

Financial Forensics

Beneish M-Score · 2024

-2.94
Low Risk
DSRI
1.317
GMI
0.835
AQI
0.317
SGI
1.177
DEPI
1.422
SGAI
0.991
TATA
-0.109
LVGI
1.246

EGL exhibits a Beneish M-Score of -2.9359, indicating a low likelihood of earnings manipulation, as it is well below the manipulation threshold of -1.78. However, the high DSRI and DEPI values suggest potential concerns regarding revenue recognition and asset depreciation, which could impact future earnings quality.

Red Flags
  • DSRI of 1.3168 indicates that accounts receivable are growing faster than revenue, which could signal aggressive revenue recognition practices.
  • DEPI of 1.4216 suggests that the company may be under-depreciating its assets, potentially inflating earnings.
Positive Signals
  • Earnings Quality Score of 78.7/100 indicates generally strong earnings quality, particularly with a cash conversion score of 100.0/100, suggesting effective cash flow management.
Ownership Risk

The ownership structure is heavily concentrated, with two institutions holding 90.5% of shares, which may lead to governance risks and limit minority shareholder influence.

Recommendation

Investors should monitor EGL's revenue recognition practices closely, particularly given the elevated DSRI. Consider a cautious approach, focusing on cash flow metrics and governance practices before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
3.81
Safe Zone

Key Ratios

Fiscal year 2024
6.88P/E
P/B0.99
P/S0.53
ROE14.4%
ROA10.2%
EPS2049.15
BVPS14188.94
Gross Margin17.6%
Net Margin7.7%
D/E0.41
Current Ratio2.47
Rev Growth17.7%
Profit Growth57.2%
EV/EBITDA3.65
Div Yield0.0%

Company Overview

Issued Shares
7.6M
Charter Capital
76.0B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Tư vấn & Hỗ trợ Kinh doanh
Sub-industry
Chất thải & Môi trường
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH MTV Môi Trường Đô Thị Hà Nội
Inst
64.0%
4.9 trieu
Công Ty Thương Mại Dịch Vụ Và Môi Trường Ngôi Sao Xanh – (tnhh).
Inst
26.5%
2.0 trieu
Dương Mạnh Lương
Indiv
0.9%
68.800
Huỳnh Thị Thu Hiền
Indiv
0.7%
51.500
Phùng Thanh Nam
Indiv
0.5%
40.500
Nguyễn Ghi Nhớ
Indiv
0.4%
32.400
Đoàn Thuỳ Linh
Indiv
0.2%
14.300
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 →