VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

EVE

Consumer
Công ty Cổ phần Everpia
Hàng cá nhân & Gia dụng/Hàng cá nhânCT
10.450
VND · Last close
Valuation Verdict
Fairly Valued
Medium
-120%Fair Value+120%
Intrinsic Value
10.804
Current
10.450
Gap
+3.4%
ModelFCF DCF

Valuation Breakdown

CTHàng cá nhân & Gia dụngConsumer
Classified as consumer because ICB sector "Hàng cá nhân & Gia dụng" 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
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
73.86%
+
Kd(1-t)
6.33%
x
D/(D+E)
26.14%
=
WACC
10.00%
2
Growth Estimate
Sector Default4.00%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF33.72B
Projection years10
4
Valuation
Base FCF
33.72B
Growth Rate
4.00%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
10.804
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — EVE

Earnings Quality

Fiscal year 2025

64
Fair
Accrual Quality
99
Cash Conversion
76
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.32
Moderate
DSRI
0.998
GMI
0.848
AQI
1.009
SGI
1.013
DEPI
2.716
SGAI
0.881
TATA
0.002
LVGI
0.985

EVE exhibits an elevated risk of earnings manipulation as indicated by its Beneish M-Score of -2.3169, which is below the manipulation threshold of -1.78. While the earnings quality score of 63.8 suggests reasonable performance, significant concerns arise from low revenue and margin metrics.

Red Flags
  • Beneish M-Score of -2.3169 indicates a high likelihood of earnings manipulation, well below the threshold of -1.78.
  • Earnings quality metrics show 0.0/100 for both eq_margin and eq_revenue, indicating potential issues with profitability and revenue recognition.
Positive Signals
  • High eq_accrual score of 99.4/100 suggests that reported earnings are likely backed by actual cash flows.
  • Top shareholders include reputable institutions, which may provide some level of oversight and governance.
Ownership Risk

The ownership structure is relatively concentrated, with the top shareholder holding 18%, which could lead to potential governance issues if interests diverge from minority shareholders.

Recommendation

Investors should closely monitor EVE's financial disclosures for signs of earnings manipulation and consider a cautious approach until clearer evidence of sustainable profitability emerges.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
2.37
Grey Zone
Sharpe
-0.07
Negative
Composite
50
Fair
Price Risk
Momentum
-2.5%
Volatility
30.5%
Max Drawdown
-25.0%

Key Ratios

Fiscal year 2025
11.32P/E
P/B0.46
P/S0.58
ROE4.1%
ROA3.0%
EPS918.41
BVPS22610.60
Gross Margin37.1%
Net Margin5.1%
D/E0.35
Current Ratio3.31
Rev Growth1.0%
Profit Growth227.7%
EV/EBITDA11.62
Div Yield0.0%

Company Overview

Issued Shares
42.0M
Charter Capital
419.8B VND
Sector (ICB L2)
Hàng cá nhân & Gia dụng
Industry (ICB L3)
Hàng cá nhân
Sub-industry
Hàng May mặc
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Lee Jae Eun
Indiv
18.0%
7.6 trieu
afc vietnam fund
Inst
14.0%
5.9 trieu
Nh Investment & Securities Co., Ltd.
Inst
7.1%
3.0 trieu
Korea Investment Securities Co., Ltd
Inst
6.0%
2.5 trieu
america limited liability company
Inst
5.0%
2.1 trieu
Lee Oh Yeol
Indiv
4.5%
1.9 trieu
Lee Bang Hyun
Indiv
4.2%
1.8 trieu
Lee Jung Hyun
Indiv
3.9%
1.7 trieu
Park Young Koung
Indiv
2.9%
1.2 trieu
Công ty Cổ phần Quản lý quỹ đầu tư FPT
Inst
2.7%
760.707
Công ty TNHH Đầu tư FC
Inst
2.1%
586.100
Kim Kyoung Rok
Indiv
1.5%
637.000
Park Dong Hwan
Indiv
1.2%
500.000
Phan Mai Linh
Indiv
1.2%
320.240
Cho Yong Hwan
Indiv
1.1%
461.760
Lee Je Won
Indiv
1.0%
403.891
Park Soon O
Indiv
0.9%
237.500
Nguyễn Nam Thi
Indiv
0.7%
285.120
Trịnh Thị Hương Giang
Indiv
0.7%
285.120
Lee Hyun Joo
Indiv
0.6%
248.972
Sung Ha Kwon
Indiv
0.5%
230.005
Song Chung Lan
Indiv
0.5%
207.943
Yu Sung Dae
Indiv
0.3%
135.600
Park Sung Jin
Indiv
0.2%
100.472
Kwon Jong Myeong
Indiv
0.2%
41.400
Board & Management
Lee Jae Eun18.0%
Tổng Giám đốc
Lee Bang Hyun4.2%
Người phụ trách quản trị công ty
Cho Yong Hwan1.1%
Chủ tịch Hội đồng Quản trị/Phó Tổng Giám đốc
Sung Ha Kwon0.5%
Giám đốc Tài chính
Yu Sung Dae0.3%
Phụ trách Công bố thông tin/Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Park Sung Jin0.2%
Giám đốc Chi nhánh Đồng Nai/Thành viên Hội đồng Quản trị
Nguyễn Thị Bảo Ngọc
Kế toán trưởng
Trương Tuấn Nghĩa
Trưởng Ban kiểm soát
Nguyễn Lê Hoàng Yến
Thành viên Hội đồng Quản trị độc lập
Lê Khả Tuyên
Thành viên Hội đồng Quản trị độc lập
Ko Tae Yeon
Thành viên Ban kiểm soát
Nguyễn Đắc Hướng
Thành viên 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 →