VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

EMG

Cyclicals
Công ty Cổ phần Thiết bị Phụ tùng Cơ điện
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
9.200
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
29.595
Current
9.200
Gap
+221.7%
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 EBITDA16.82B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
16.82B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-4.70B
=
Equity Value
29.595
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — EMG

Earnings Quality

Fiscal year 2024

74
Good
Accrual Quality
88
Cash Conversion
100
Receivables
21
Margin Stability
100
Revenue Quality
39

Financial Forensics

Beneish M-Score · 2024

-2.62
Low Risk
DSRI
1.081
GMI
0.883
AQI
1.205
SGI
0.906
DEPI
0.849
SGAI
1.249
TATA
-0.031
LVGI
0.847

The Beneish M-Score of -2.6233 suggests that EMG is not exhibiting signs of earnings manipulation, as it is below the threshold of -1.78. However, the low earnings quality metrics, particularly the receivables and revenue scores, indicate potential concerns regarding revenue recognition and cash flow sustainability.

Red Flags
  • Low receivables quality score of 21.2/100 raises concerns about the collectability of accounts receivable, which could indicate aggressive revenue recognition practices.
  • SGAI at 1.2489 suggests increased selling, general, and administrative expenses relative to sales, which may impact profitability.
Positive Signals
  • High earnings quality score of 74.4/100, particularly the cash conversion score of 100.0/100, indicates strong cash flow generation relative to earnings.
  • Beneish M-Score of -2.6233 is well below the manipulation threshold, suggesting a lower likelihood of accounting irregularities.
Ownership Risk

The significant ownership by Tổng Công ty cơ điện xây dựng at 49.6% indicates a concentrated control, which may lead to potential conflicts of interest and reduced minority shareholder influence.

Recommendation

Monitor the company's receivables and revenue recognition practices closely, and consider engaging with management regarding their strategies for improving earnings quality. Given the ownership structure, ensure that any investment aligns with broader governance and risk management practices.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
6.55
Safe Zone
Sharpe
-0.62
Negative
Composite
70
Strong
Price Risk
Momentum
-0.2%
Volatility
119.3%
Max Drawdown
-69.3%

Key Ratios

Fiscal year 2024
2.55P/E
P/B0.26
P/S0.53
ROE11.8%
ROA10.5%
EPS4005.25
BVPS34929.92
Gross Margin51.3%
Net Margin23.0%
D/E0.11
Current Ratio9.51
Rev Growth-9.4%
Profit Growth-2.9%
EV/EBITDA1.37
Div Yield16.3%

Company Overview

Issued Shares
3.0M
Charter Capital
30.0B 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 EMG — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty cơ điện xây dựng
Inst
49.6%
1.5 trieu
Đào Văn Hiếu
Indiv
5.2%
154.809
Lê Văn Bảy
Indiv
3.4%
103.097
Lê Văn Bảy
Indiv
3.4%
103.097
Nguyễn Văn Thạnh
Indiv
3.0%
90.290
Nguyễn Ngọc Nam
Indiv
2.8%
84.323
Ngô Thị Lan Hương
Indiv
0.5%
16.614
Nguyễn Thị Kim Loan
Indiv
0.5%
16.075
Trần Vũ Long
Indiv
0.3%
9.142
Vũ Thúy An
Indiv
0.2%
5.897
Lê Văn Ân
Indiv
0.2%
5.334
Lê Thị Thanh Hằng
Indiv
0.1%
4.319
Board & Management
Lê Văn Bẩy3.4%
Thành viên Ban kiểm soát
Nguyễn Văn Thành3.0%
Thành viên Hội đồng Quản trị
Nguyễn Ngọc Nam2.8%
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị/Tổng Giám đốc
Ngô Thị Lan Hương0.5%
Kế toán trưởng
Trần Vũ Long0.3%
Phó Tổng Giám đốc
Vũ Thúy An0.2%
Thành viên Ban kiểm soát
Lê Văn An0.2%
Chủ tịch Hội đồng Quản trị
Trần Thu Thủy
Trưởng Ban kiểm soát
Đỗ Mạnh Cường
Thành viên Hội đồng Quản trị
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 →