VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

EIN

Cyclicals
Công ty Cổ phần Đầu tư - Thương Mại - Dịch vụ Điện lực
Du lịch và Giải trí/Du lịch & Giải tríCT
2.400
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
3.668
Current
2.400
Gap
+52.8%
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
5.240
x
Discount
70%
=
Floor Value
5.240

Valuation Track Record

Retroactive intrinsic value vs actual close price — EIN

Earnings Quality

Fiscal year 2025

17
Poor
Accrual Quality
56
Cash Conversion
0
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.54
Low Risk
DSRI
0.686
GMI
0.633
AQI
1.024
SGI
1.498
DEPI
0.968
SGAI
0.407
TATA
-0.026
LVGI
1.028

EIN displays several concerning indicators of potential earnings manipulation, particularly with a Beneish M-Score of -2.5422, which is below the manipulation threshold. While the earnings quality score is moderate, the significant reliance on institutional ownership suggests potential risks in governance and decision-making.

Red Flags
  • Beneish M-Score of -2.5422 indicates potential earnings manipulation, as it is below the threshold of -1.78.
  • Earnings quality metrics show a very low cash conversion score of 1.1/100, suggesting poor cash flow relative to earnings.
Positive Signals
  • Strong institutional ownership with the top two shareholders holding 53.3% combined, which may provide stability and oversight.
Ownership Risk

The high concentration of institutional ownership (53.3%) could lead to governance issues, particularly if the interests of these entities diverge from minority shareholders.

Recommendation

Investors should conduct further due diligence on cash flow management and consider monitoring changes in institutional ownership, while remaining cautious about potential earnings manipulation.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
-0.59
Distress Zone
Sharpe
-0.01
Negative
Composite
43
Weak
Price Risk
Momentum
+8.3%
Volatility
62.9%
Max Drawdown
-35.9%

Key Ratios

Fiscal year 2025
-0.89P/E
P/B0.50
P/S11.59
ROE-43.8%
ROA-11.3%
EPS-2935.06
BVPS5239.88
Gross Margin42.9%
Net Margin-1295.9%
D/E3.84
Current Ratio1.00
Rev Growth-74.7%
Profit Growth-317.3%
EV/EBITDA-134.31
Div Yield0.0%

Company Overview

Issued Shares
45.4M
Charter Capital
841.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Khách sạn
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ Phần Công Nghệ Và Thiết Bị Điện Hà Nội
Inst
33.0%
15.0 trieu
Công ty Cổ phần Giải pháp Đầu tư Thái Sơn
Inst
20.3%
9.1 trieu
Lê Thị Hồng
Indiv
0.4%
200.000
Lê Minh Ba
Indiv
0.1%
30.000
Board & Management
Hà Thùy Ngân
Trưởng Ban kiểm soát
Phan Thị Hoàng Yến
Thành viên Ban kiểm soát
Hoàng Thị Thu Lài
Phó Tổng Giám đốc
Lã Quang Bình
Chủ tịch Hội đồng Quản trị
Nguyễn Duy Tân
Thành viên Hội đồng Quản trị
Đỗ Thị Kim Dung
Thành viên Ban kiểm soát
Phùng Hoài Ngọc
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Hoàng Huy Hùng
Thành viên Hội đồng Quản trị
Lã Thị Vương Quý
Kế toán trưởng
Trần Ngọc Thắng
Thành viên Hội đồng Quản trị
Top connections
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 →