VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

EIC

Construction
Công ty Cổ phần EVN Quốc Tế
Xây dựng và Vật liệuCT
23.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
8.540
Current
23.500
Gap
-63.7%
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)
96.41%
+
Kd(1-t)
7.94%
x
D/(D+E)
3.59%
=
WACC
12.05%
2
Growth Estimate
Sector Default3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
50%DCF Value
8.540
Blended Intrinsic
8.540
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — EIC

Earnings Quality

Fiscal year 2025

45
Weak
Accrual Quality
39
Cash Conversion
0
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.28
High Risk
DSRI
1.139
GMI
1.264
AQI
0.872
SGI
1.061
DEPI
0.779
SGAI
1.373
TATA
0.179
LVGI
0.463

EIC presents a moderate risk profile with potential earnings manipulation indicated by a Beneish M-Score of -1.2844, which is above the threshold for likely manipulation. The earnings quality score of 44.7 suggests significant concerns, particularly in cash conversion and revenue recognition.

Red Flags
  • Beneish M-Score of -1.2844, indicating potential earnings manipulation risk as it is above the threshold of -1.78.
  • Earnings Quality Score of 44.7, with a cash conversion score of 0.0, highlighting severe issues in converting earnings to cash.
Positive Signals
  • Receivables and margin metrics are at 100.0, indicating strong management of receivables and profitability margins.
Ownership Risk

The ownership structure is heavily concentrated with institutional investors holding over 75% of shares, which may reduce volatility but could also lead to governance risks if aligned interests are not transparent.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow statements and revenue recognition practices before making investment decisions.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
36.58
Safe Zone
Sharpe
0.13
Positive
Composite
40
Weak
Price Risk
Momentum
+20.2%
Volatility
69.7%
Max Drawdown
-18.1%

Key Ratios

Fiscal year 2025
16.15P/E
P/B1.97
P/S74.96
ROE13.0%
ROA12.3%
EPS1473.53
BVPS12051.13
Gross Margin13.9%
Net Margin464.1%
D/E0.04
Current Ratio9.65
Rev Growth6.4%
Profit Growth7.1%
EV/EBITDA-63.91
Div Yield0.0%

Company Overview

Issued Shares
36.7M
Charter Capital
366.8B 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 EIC — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Phát điện 1
Inst
26.1%
9.6 trieu
Công ty Cổ phần Nhiệt điện Phả Lại
Inst
19.3%
7.1 trieu
Tập đoàn Công nghiệp Cao su Việt Nam
Inst
11.8%
4.3 trieu
Ngân hàng Thương mại Cổ phần An Bình
Inst
10.3%
3.8 trieu
Tổng Công ty Điện lực Dầu khí Việt Nam
Inst
7.7%
2.8 trieu
Tổng Công ty Cổ phần Xuất nhập khẩu và Xây dựng Việt Nam
Inst
5.8%
2.1 trieu
Trương Quang Minh
Indiv
0.3%
107.077
Board & Management
Trương Quang Minh0.3%
Chủ tịch Hội đồng Quản trị
Phạm Thị Thủy
Kế toán trưởng
Lê Vũ Ninh
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Quang Huy
Thành viên Hội đồng Quản trị
Nguyễn Thị Huyền
Thành viên Ban kiểm soát
Vũ Hương Trà
Thành viên Ban kiểm soát
Nguyễn Thị Mai Hương
Phụ trách Công bố thông tin
Lê Duy Thanh
Thành viên Hội đồng Quản trị
Đinh Hải Ninh
Thành viên Ban kiểm soát
Nguyễn Thị Hương
Thành viên Hội đồng Quản trị
Cao Văn Dũng
Phó Giám đốc/Trưởng phòng
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 →