VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

FT1

Cyclicals
Công ty Cổ phần Phụ tùng máy số 1
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
39.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
76.172
Current
39.500
Gap
+92.8%
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 EBITDA104.75B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
104.75B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-15.55B
=
Equity Value
76.172
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — FT1

Earnings Quality

Fiscal year 2024

79
Good
Accrual Quality
92
Cash Conversion
72
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.30
Moderate
DSRI
1.199
GMI
0.969
AQI
0.789
SGI
1.013
DEPI
0.877
SGAI
0.949
TATA
0.020
LVGI
1.000

The Beneish M-Score of -2.2987 indicates that FT1 is not likely to be manipulating earnings, as it falls below the threshold of -1.78. However, the earnings quality metrics reveal areas of concern, particularly the low revenue quality score of 0.0/100, which raises questions about the sustainability of reported earnings.

Red Flags
  • Revenue quality score of 0.0/100 suggests potential issues with revenue recognition or reporting practices.
  • High concentration of ownership with 55.0% held by a single institutional shareholder may lead to governance risks and reduced minority shareholder influence.
Positive Signals
  • Earnings Quality Score of 79.2/100 reflects generally strong earnings quality, particularly in accruals (92.0/100) and receivables (100.0/100).
  • Beneish M-Score of -2.2987 suggests a low likelihood of earnings manipulation.
Ownership Risk

The dominant ownership by Tổng Công ty Máy động lực và Máy nông nghiệp Việt Nam (55.0%) poses a risk of governance issues, as minority shareholders may have limited influence on corporate decisions.

Recommendation

Investors should closely monitor revenue recognition practices and consider the implications of concentrated ownership. It may be prudent to adopt a cautious approach until clearer signals of revenue sustainability emerge.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
5.05
Safe Zone
Sharpe
0.06
Positive
Composite
62
Fair
Price Risk
Momentum
-13.0%
Volatility
46.2%
Max Drawdown
-27.8%

Key Ratios

Fiscal year 2024
10.46P/E
P/B1.99
P/S0.32
ROE48.8%
ROA20.9%
EPS9806.65
BVPS20806.65
Gross Margin17.4%
Net Margin7.5%
D/E1.33
Current Ratio1.44
Rev Growth1.2%
Profit Growth16.6%
EV/EBITDA2.39
Div Yield12.4%

Company Overview

Issued Shares
7.1M
Charter Capital
70.8B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Công nghiệp nặng
Sub-industry
Máy công nghiệp
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for FT1 — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Máy động lực và Máy nông nghiệp Việt Nam
Inst
55.0%
3.9 trieu
Nguyễn Đức Hiển
Indiv
2.7%
194.300
Lê Văn Hùng
Indiv
0.8%
57.000
Nguyễn Văn Thúy
Indiv
0.4%
29.800
Phạm Văn Khay
Indiv
0.2%
13.300
Vũ Từ Công
Indiv
0.1%
10.000
Board & Management
Nguyễn Đức Hiển2.7%
Thành viên Hội đồng Quản trị/Giám đốc
Lê Văn Hùng0.8%
Thành viên Hội đồng Quản trị/Phó Giám đốc
Lê Thị Minh Thư
Kế toán trưởng
Nguyễn Đức Giang
Người phụ trách quản trị công ty
Trần Đức Hưng
Thành viên Hội đồng Quản trị/Phó Giám đốc
Nguyễn Anh Dũng
Thành viên Ban kiểm soát
Ngô Quang Bình
Phó Giám đốc
Ngô Văn Thái
Chủ tịch Hội đồng Quản trị
Lê Minh Phương
Thành viên Ban kiểm soát
Đồng Thị Thanh Ngân
Trưởng Ban kiểm soát
Trần Thị Huyền
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 →