VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

GER

Cyclicals
Công ty Cổ phần Thể thao Ngôi sao Geru
Hóa chấtCT
3.200
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
6.837
Current
3.200
Gap
+113.7%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA2.39B
Fair EV/EBITDA6.4x
Years of data7
2
Valuation
Mid-Cycle EBITDA
2.39B
x
Fair EV/EBITDA
6.4x
-
Net Debt
192.38M
=
Equity Value
6.837
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — GER

Earnings Quality

Fiscal year 2024

21
Poor
Accrual Quality
55
Cash Conversion
3
Receivables
18
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2017

-2.38
Moderate
DSRI
1.189
GMI
1.198
AQI
0.490
SGI
0.987
DEPI
0.864
SGAI
0.976
TATA
0.017
LVGI
1.083

The Beneish M-Score of -2.3771 indicates a lower likelihood of earnings manipulation, but the earnings quality score of 53.4 suggests potential concerns regarding the sustainability of reported earnings. The high concentration of ownership by state-owned enterprises (SOEs) adds a layer of risk due to potential political influences.

Red Flags
  • Earnings quality score of 53.4 indicates moderate risk, particularly with a cash conversion score of 0.0/100, suggesting significant discrepancies between reported earnings and actual cash flows.
  • The DSRI of 1.1890 indicates potential issues with inventory management, which could signal overstatement of revenues.
Positive Signals
  • The Beneish M-Score of -2.3771 is below the manipulation threshold of -1.78, suggesting a lower likelihood of earnings manipulation.
  • High receivables quality score of 100.0/100 indicates strong management of receivables, which is a positive sign for cash flow generation.
Ownership Risk

The top two shareholders, both state-owned enterprises, control 91.2% of the company, which raises concerns about governance and potential conflicts of interest, limiting minority shareholder influence.

Recommendation

Investors should closely monitor cash flow metrics and consider the implications of high ownership concentration. It may be prudent to wait for improved earnings quality indicators before making significant investment decisions.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
4.68
Safe Zone
Sharpe
-0.78
Negative
Composite
59
Fair
Price Risk
Momentum
+83.7%
Volatility
175.1%
Max Drawdown
-82.6%

Key Ratios

Fiscal year 2024
-1.92P/E
P/B0.34
P/S0.09
ROE-15.9%
ROA-11.1%
EPS-1667.11
BVPS9375.89
Gross Margin17.4%
Net Margin-4.7%
D/E0.44
Current Ratio2.90
Rev Growth-4.4%
Profit Growth-378.1%
EV/EBITDA-2.56
Div Yield0.0%

Company Overview

Issued Shares
2.2M
Charter Capital
22.0B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Công nghiệp Cao su Việt Nam
Inst
64.4%
1.4 trieu
Công ty Cổ phần Cao su Phước Hòa
Inst
26.8%
590.000
Trần Đình Mai
Indiv
1.7%
37.350
Nguyễn Văn Trang
Indiv
0.3%
6.050
Hoàng Anh Tuấn
Indiv
0.1%
2.200
Board & Management
Nguyễn Văn Trạng0.3%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc/Phụ trách Công bố thông tin
Hoàng Anh Tuấn0.1%
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Võ Trần Thúy Tâm
Trưởng Ban kiểm soát
Phạm Thị Hiên
Thành viên Ban kiểm soát
Huỳnh Tấn Siêu
Chủ tịch Hội đồng Quản trị
Trần Văn Hạnh
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Đỗ Phú Hồng Quân
Thành viên Ban kiểm soát
Võ Thanh Tùng
Thành viên Hội đồng Quản trị
Hoàng Thị Bích Thanh
Kế toán trưởng
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 →