VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

FID

Construction
Công ty Cổ phần Đầu tư và Phát triển Doanh nghiệp Việt Nam
Xây dựng và Vật liệuCT
2.000
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
4.277
Current
2.000
Gap
+113.9%
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.

Distressed Valuation
Negative Intrinsic Value
BVPS
8.555
x
Discount
50%
=
Floor Value
8.555

Valuation Track Record

Retroactive intrinsic value vs actual close price — FID

Earnings Quality

Fiscal year 2025

32
Weak
Accrual Quality
82
Cash Conversion
7
Receivables
50
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.69
Low Risk
DSRI
1.115
GMI
1.155
AQI
1.092
SGI
0.789
DEPI
0.924
SGAI
1.041
TATA
-0.045
LVGI
1.053

FID exhibits several concerning indicators of potential earnings manipulation, as evidenced by a Beneish M-Score of -2.6861, which is significantly below the manipulation threshold of -1.78. Additionally, the company's earnings quality score of 32.3/100 highlights significant weaknesses in cash conversion and revenue recognition.

Red Flags
  • Beneish M-Score of -2.6861 indicates a high likelihood of earnings manipulation, well below the threshold of -1.78.
  • Earnings Quality Score of 32.3/100, with a particularly low cash conversion score of 6.7/100, suggests poor earnings quality.
Positive Signals
  • DSRI of 1.1150 indicates that inventory growth is in line with sales, which could suggest operational stability.
Ownership Risk

The ownership structure is fragmented with no single shareholder holding a significant controlling stake, which may lead to governance challenges and potential conflicts of interest among the top shareholders.

Recommendation

Investors should exercise caution and conduct further due diligence on FID, particularly focusing on cash flow and revenue recognition practices, before considering any investment.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
-0.15
Distress Zone
Sharpe
-0.44
Negative
Composite
35
Weak
Price Risk
Momentum
-26.1%
Volatility
78.2%
Max Drawdown
-61.3%

Key Ratios

Fiscal year 2025
-3.15P/E
P/B0.20
P/S0.95
ROE-6.1%
ROA-3.8%
EPS-540.15
BVPS8554.96
Gross Margin2.2%
Net Margin-30.2%
D/E0.45
Current Ratio0.31
Rev Growth-21.1%
Profit Growth-406.4%
EV/EBITDA44.19
Div Yield0.0%

Company Overview

Issued Shares
24.7M
Charter Capital
247.2B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Nguyễn Thị Lộc
Indiv
5.0%
1.2 trieu
Nguyễn Đức Quang
Indiv
4.5%
1.1 trieu
Lê Đức Tự
Indiv
4.5%
1.1 trieu
Hoàng Ngọc Chiến
Indiv
4.5%
1.1 trieu
Bùi Đình Như
Indiv
4.5%
1.1 trieu
Nguyễn Thị Thu
Indiv
4.4%
1.1 trieu
Nguyễn Ngọc Hà
Indiv
4.2%
990.200
Trần Quốc Bình
Indiv
2.9%
671.900
Nguyễn Tấn Bình
Indiv
2.5%
615.508
Trần Ngọc Xuân Trang
Indiv
2.4%
557.100
Phạm Hoàng Cầu
Indiv
1.5%
372.800
Nguyễn Văn Thiện
Indiv
0.1%
37.300
nguyen-thi-huong
Indiv
0.1%
10.000
Lê Thị Nhung
Indiv
0.1%
10.000
Nguyễn Hải Hoàn
Indiv
0.1%
10.000
Nguyễn Văn Công
Indiv
0.1%
10.000
Board & Management
Nguyễn Đức Quang4.5%
Phó Tổng Giám đốc/Phụ trách Công bố thông tin
Phạm Hoàng Cầu1.5%
Chủ tịch Hội đồng Quản trị
Nguyễn Tuấn Anh
Thành viên Hội đồng Quản trị
Hoàng Quế Lan
Kế toán trưởng/Phó Tổng Giám đốc Tài chính - Kế toán/Thành viên Hội đồng Quản trị
Nguyễn Quang Úy
Thành viên Hội đồng Quản trị
Hoàng Thị Tuyết Lan
Trưởng Ban kiểm soát
Đinh Mạnh Tùng
Thành viên Ban kiểm soát
Hà Xuân Trường
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Phương Tuân
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 →