Back to Dashboard

FTM

Công ty Cổ phần Đầu tư và Phát triển Đức Quân

VietnamCyclicalsHàng cá nhân & Gia dụngHàng cá nhânUPCOMCT
400
VND · Close 30 Oct 2026
No valuation yet
There is not enough data yet to estimate an intrinsic value for FTM.
Line item202620252024202320222021202020192018201720162015
CURRENT ASSETS (Bn. VND)
·3493594084997568218391,0141,082859585
Cash and cash equivalents (Bn. VND)
·0.69136212122941246
Short-term investments (Bn. VND)
·22200.20.20.2000105
Accounts receivable (Bn. VND)
·198198278407687793810744784504293
Prepayments to suppliers (Bn. VND)
·2192192202192212172123301849019
Net Inventories
·14815012486582515146198230180
Inventories, Net (Bn. VND)
·14815012486582515146198230180
Other current assets
·0.71.04450.623610.2
LONG-TERM ASSETS (Bn. VND)
·216280374494625670759743752818891
Long-term trade receivables (Bn. VND)
·8246811315410710437000.3
Other long-term receivables (Bn. VND)
·00000000000.3
Fixed assets (Bn. VND)
·142190239313391469550629697776852
Tangible fixed assets
·142188236309387464543622697776852
Intagible fixed assets
·0.923456780.500
Long-term investments (Bn. VND)
·0000.20.20.20.20.2000
Other non-current assets
·223415294217212117
Long-term prepayments (Bn. VND)
·22341529420.5553
TOTAL ASSETS (Bn. VND)
·5656397829941,3811,4901,5971,7571,8341,6781,476
LIABILITIES (Bn. VND)
·1,5551,4741,4891,3781,2921,1771,1351,1761,2531,110947
Current liabilities (Bn. VND)
·1,5551,4661,4611,2901,114934810823847619407
Short-term borrowings (Bn. VND)
·798785779730666619523469465367246
Advances from customers (Bn. VND)
·1013103102221230.9
Long-term liabilities (Bn. VND)
·082888178244325353406491539
Long-term borrowings (Bn. VND)
·08856124190250262300373419
OWNER'S EQUITY(Bn.VND)
·−990−834−707−38589313463581580567530
Capital and reserves (Bn. VND)
·−990−834−707−38589313463581580567530
Paid-in capital (Bn. VND)
·500500500500500500500500500500500
Investment and development funds (Bn. VND)
·99999998400
Undistributed earnings (Bn. VND)
·−1,499−1,343−1,216−894−421−196−4674766730
TOTAL RESOURCES (Bn. VND)
·5656397829941,3811,4901,5971,7571,8341,6781,476
Short-term loans receivables (Bn. VND)
·0000.040.040.043758300
Long-term loans receivables (Bn. VND)
·8246811315410710437000
Common shares (Bn. VND)
·500500500500500500500500500500500

Earnings Quality

Fiscal year 2025
52
Fair
Accrual Quality
100
Cash Conversion
0
Receivables
100
Margin Stability
23
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025
Remainder
M −3.57 · 5th pctile vs VN companies
YoY ▼ −2.48
Conservative vs VN peersUnusual accounting movement
Compare across the whole market

Ranked vs Vietnamese peers. The −1.78 Beneish cutoff is US-calibrated; ~28% of VN stocks exceed it.

DSRI
0.953
GMI
1.201
AQI
0.919
SGI
1.050
DEPI
0.809
SGAI
0.128
TATA
−0.262
LVGI
1.193

Checks measured on Vietnamese companies · FY2025

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
40.1%98th pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
3.00×Statutory test met
Consecutive years of net lossProfit after tax of the parent
7Statutory test met
Owner's equityWithout the non-controlling interest
NegativeStatutory test met

Percentiles rank each fiscal year against Vietnamese non-financial companies (0 lowest, 100 highest). Over FY2015-2024, low cash conversion and a large share of receivables outside the trade cycle came before more listing trouble and more net losses the next year.

Statutory loss tests (Decree 155/2020/NĐ-CP, Art. 120(1)(e), amended by Decree 245/2025/NĐ-CP): a HOSE or HNX listing is cancelled when the audited annual statements show net losses in each of the latest 3 years, accumulated losses above the paid-in charter capital, or negative owner's equity. Read here from the annual statements as the data vendor publishes them. The company trades on UPCoM, where these tests do not apply.

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
−6.70
Distress Zone
Sharpe
−0.03
Negative
Composite
43
30 to 49
Piotroski F-Score Breakdown
✗Net Income > 0
✗Operating CF > 0
✗ROA Rising
✓OCF > Net Income
✓Lower Leverage
✗Better Liquidity
✓No Dilution
✗Margin Up
✓Turnover Up
DuPont Decomposition
Tax Burden1.00×Interest Burden1.15×Op. Margin−0.70×Turnover0.34×Leverage−0.57=ROE15.7%
Price Risk
Momentum
−16.7%
Volatility
167.9%
Max Drawdown
−66.7%

Key Ratios

Fiscal year 2025
—P/E
P/B
—
P/S
0.10
ROE
17.0%
ROA
−25.8%
EPS
−3.105
BVPS
−19.790
Gross Margin
−19.9%
Net Margin
−80.9%
D/E
—
Current Ratio
0.22
Rev Growth
+4.9%
Profit Growth
−22.0%
EV/EBITDA
—
Div Yield
—

Company Overview

Shares outstanding
50.0M
Charter Capital
500B VND
Sector (ICB L2)
Hàng cá nhân & Gia dụng
Industry (ICB L3)
Hàng cá nhân
Sub-industry
Hàng May mặc
Company Type
CT
Methodology & Disclosure

vnvalue is a stock research tool. Its results are calculated from public financial data with published formulas. 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 →