VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

EME

Cyclicals
Công ty Cổ phần Điện Cơ
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
30.000
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
30.246
Current
30.000
Gap
+0.8%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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.

1
Model Inputs
Mid-Cycle EBITDA3.26B
Fair EV/EBITDA32.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
3.26B
x
Fair EV/EBITDA
32.9x
-
Net Debt
-7.18B
=
Equity Value
30.246
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — EME

Earnings Quality

Fiscal year 2024

79
Good
Accrual Quality
65
Cash Conversion
100
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

0.04
High Risk
DSRI
3.613
GMI
1.479
AQI
0.526
SGI
1.562
DEPI
0.773
SGAI
0.530
TATA
-0.088
LVGI
1.257

EME shows signs of potential earnings manipulation with a Beneish M-Score of 0.045, which is above the manipulation threshold of -1.78. While the earnings quality score is relatively high at 79.4/100, the significant DSRI of 3.6135 and a GMI of 1.4787 indicate potential issues with revenue recognition and inventory management.

Red Flags
  • Beneish M-Score of 0.045 indicates potential earnings manipulation risk.
  • DSRI of 3.6135 suggests a significant increase in receivables relative to sales, which could indicate aggressive revenue recognition.
  • GMI of 1.4787 indicates a decline in gross margin, potentially signaling pricing pressures or cost management issues.
Positive Signals
  • Earnings Quality Score of 79.4/100 reflects strong cash conversion and receivables management, with scores of 100.0/100 in cash conversion and receivables.
  • Low SGAI of 0.5303 suggests effective management of selling, general, and administrative expenses.
Ownership Risk

The ownership structure shows significant institutional control, with the top shareholder holding 28.3% of shares, which may lead to potential conflicts of interest or governance issues. However, the presence of multiple institutional investors may provide some level of oversight.

Recommendation

Investors should closely monitor EME's revenue recognition practices and consider conducting further due diligence on the company's financial reporting. Given the elevated risk, it may be prudent to adopt a cautious approach before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.11
Distress Zone
Sharpe
0.03
Positive
Composite
65
Fair
Price Risk
Momentum
+9.4%
Volatility
57.5%
Max Drawdown
-38.6%

Key Ratios

Fiscal year 2024
21.24P/E
P/B1.14
P/S0.97
ROE6.1%
ROA2.4%
EPS1271.11
BVPS21318.90
Gross Margin12.5%
Net Margin5.1%
D/E2.02
Current Ratio1.16
Rev Growth56.2%
Profit Growth21.4%
EV/EBITDA14.45
Div Yield2.1%

Company Overview

Issued Shares
3.8M
Charter Capital
37.8B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Thiết bị điện
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công Ty Điện Lực Thành Phố Hồ Chí Minh
Inst
28.3%
1.1 trieu
Công ty Cổ phần Chứng khoán Navibank
Inst
13.2%
500.000
Nguyễn Duy Hải
Indiv
7.1%
266.850
Nguyễn Thị Hoa
Indiv
6.2%
232.900
Lâm Tích Đường
Indiv
5.8%
220.000
Nguyễn Thị Thu Hường
Indiv
4.8%
182.900
Nguyễn Thị Tuyết
Indiv
4.7%
177.000
Phạm Minh Tiến
Indiv
4.7%
176.182
Trần Ngọc Thạch
Indiv
1.0%
247.000
Phạm Thị Hồng
Indiv
0.4%
13.827
Board & Management
Nguyễn Duy Hải7.1%
Giám đốc/Thành viên Hội đồng Quản trị/Phó Giám đốc
Ngô Nhật Minh
Kế toán trưởng
Đoàn Việt Hằng
Phụ trách Công bố thông tin
Bùi Thị Lưu Hảo
Chủ tịch Hội đồng Quản trị
Đỗ Thị Mai Trang
Thành viên Hội đồng Quản trị
Lê Thị Việt Hoa
Thành viên Ban kiểm soát
Trương Quốc Nghĩa
Thành viên Ban kiểm soát
Bùi Hải Nam
Phó Giám đốc Kỹ thuật
Nguyễn Duy Quốc Việt
Thành viên Hội đồng Quản trị
Trần Minh Hiếu
Thành viên Hội đồng Quản trị
Đoàn Thị Thu Thủy
Trưởng Ban kiểm soát
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 →