VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

GEX

Cyclicals
Công ty Cổ phần Tập đoàn Gelex
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
35.950
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
25.541
Current
35.950
Gap
-28.9%
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 EBITDA6668.17B
Fair EV/EBITDA6.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
6668.17B
x
Fair EV/EBITDA
6.5x
-
Net Debt
20177.22B
=
Equity Value
25.541
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — GEX

Earnings Quality

Fiscal year 2025

70
Good
Accrual Quality
97
Cash Conversion
64
Receivables
100
Margin Stability
21
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.34
Moderate
DSRI
1.052
GMI
0.939
AQI
0.905
SGI
1.171
DEPI
0.841
SGAI
0.985
TATA
0.008
LVGI
1.039

GEX exhibits a Beneish M-Score of -2.3401, indicating a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 70.1/100, particularly low revenue quality, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings quality margin score of 20.5/100 indicates significant issues with profitability and potential overstatement of earnings.
  • Revenue quality score of 0.0/100 suggests that reported revenues may not be backed by actual cash flows, posing a risk to financial stability.
Positive Signals
  • Beneish M-Score of -2.3401 suggests a lower likelihood of earnings manipulation compared to the threshold.
  • High receivables quality score of 100.0/100 indicates effective management of accounts receivable, which could support cash flow.
Ownership Risk

The largest shareholder, Nguyễn Văn Tuấn, holds 23.6%, which may lead to concentrated control and potential conflicts of interest, impacting minority shareholders' rights.

Recommendation

Investors should closely monitor GEX's revenue generation and cash flow metrics before making investment decisions, while considering the potential impact of concentrated ownership on governance.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.71
Distress Zone
Sharpe
1.09
Excellent
Composite
67
Fair
Price Risk
Momentum
+97.5%
Volatility
61.4%
Max Drawdown
-49.5%

Key Ratios

Fiscal year 2025
23.00P/E
P/B1.91
P/S0.86
ROE9.3%
ROA2.3%
EPS1635.04
BVPS19701.92
Gross Margin21.3%
Net Margin3.7%
D/E1.44
Current Ratio1.81
Rev Growth17.2%
Profit Growth-9.6%
EV/EBITDA6.48
Div Yield2.1%

Company Overview

Issued Shares
902.4M
Charter Capital
9024.0B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Thiết bị điện
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Nguyễn Văn Tuấn
Indiv
23.6%
213.2 trieu
Công ty Cổ phần Đầu tư Nước sạch và Môi trường ECO & MORE
Inst
5.0%
21.0 trieu
Công ty Cổ phần MHC
Inst
4.6%
19.7 trieu
Công ty TNHH MTV Quản Lý Quỹ Ngân Hàng Thương Mại Cổ phần Công Thương Việt Nam
Inst
4.6%
15.6 trieu
Đào Thị Lơ
Indiv
4.4%
39.5 trieu
Công ty Cổ phần Đầu tư ICAPITAL
Inst
3.8%
10.1 trieu
KIM Vietnam Growth Equity Fund
Inst
3.7%
17.6 trieu
Công ty Cổ phần Chứng khoán VIX
Inst
3.5%
30.0 trieu
Công ty Cổ phần Chứng khoán Vietcap
Inst
3.2%
5.0 trieu
Công ty Cổ phần Quản lý quỹ đầu tư MB
Inst
2.8%
13.6 trieu
Vietnam Enterprise Investments Limited
Inst
1.9%
16.1 trieu
amersham industries limited
Inst
1.5%
12.5 trieu
Nguyễn Hoa Cương
Indiv
1.3%
11.1 trieu
Wareham Group Limited
Inst
1.1%
9.5 trieu
Công ty TNHH Vlcc
Inst
1.1%
4.5 trieu
KITMC Worldwide Vietnam RSP Balanced Fund
Inst
1.0%
4.6 trieu
Norges Bank
Inst
0.7%
6.3 trieu
Viola Ltd
Inst
0.7%
2.0 trieu
Idris Ltd
Inst
0.6%
1.7 trieu
Grinling International Limited
Inst
0.5%
4.3 trieu
Hanoi Investments Holdings Limited
Inst
0.5%
1.3 trieu
Nguyễn Trọng Hiền
Indiv
0.3%
2.7 trieu
Lương Thanh Tùng
Indiv
0.3%
2.7 trieu
Công ty Cổ phần Quản Lý Quỹ Đầu Tư Đỏ
Inst
0.3%
1.3 trieu
Nguyễn Trọng Tiếu
Indiv
0.2%
1.9 trieu
Võ Anh Linh
Indiv
0.2%
1.6 trieu
aquila spc ltd
Inst
0.2%
550.000
Nguyễn Thị Bích Ngọc
Indiv
0.2%
793.500
Nguyễn Bích Hà
Indiv
0.1%
1.1 trieu
Nguyễn Liên Hương
Indiv
0.1%
991.754
Venner Group Limited
Inst
0.1%
1.0 trieu
Kim Investment Funds - Kim Vietnam Growth Fund
Inst
0.1%
500.000
Board & Management
Nguyễn Văn Tuấn23.6%
Tổng Giám đốc
Nguyễn Hoa Cương1.3%
Chủ tịch Hội đồng Quản trị
Lương Thanh Tùng0.3%
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Trọng Hiền0.3%
Phó Chủ tịch Hội đồng Quản trị/Thành viên Ban Kiểm toán nội bộ
Nguyễn Trọng Tiếu0.2%
Giám đốc điều hành/Phó Chủ tịch Hội đồng Quản trị
Võ Anh Linh0.2%
Thành viên Hội đồng Quản trị
Đậu Minh Lâm
Thành viên Hội đồng Quản trị
Nguyễn Thị Phương
Phụ trách Công bố thông tin
Phạm Tuấn Anh
Phụ trách Công bố thông tin/Người phụ trách quản trị công ty
Lê Việt Hà
Trưởng Ban Kiểm toán nội bộ
Tào Hải Nhân
Kế toán trưởng
Nguyễn Hoàng Việt
Thành viên Ban Kiểm toán nội bộ
Trần Thị Phương
Phụ trách Công bố thông tin
Lê Thị Hiền
Giám đốc Tài chính
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 →