VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

GGG

Cyclicals
Công ty Cổ phần Ô tô Giải Phóng
Ô tô và phụ tùngCT
2.000
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
0
Current
2.000
Gap
-100.0%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTCyclical
Defaulted to cyclical (no specific sector mapping found)
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.

Distressed Valuation
Negative Ebitda
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — GGG

Earnings Quality

Fiscal year 2025

34
Weak
Accrual Quality
0
Cash Conversion
40
Receivables
100
Margin Stability
0
Revenue Quality
17

Financial Forensics

Beneish M-Score · 2021

-3.64
Low Risk
DSRI
1.264
GMI
0.710
AQI
0.000
SGI
1.160
DEPI
1.016
SGAI
0.788
TATA
-0.221
LVGI
0.997

The Beneish M-Score of -3.6444 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 28.1/100, particularly low cash conversion and revenue metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 28.1/100, with eq_cash_conv at 21.2/100 indicating poor cash conversion relative to earnings.
  • Revenue quality score of 0.0/100 suggests potential issues with revenue recognition or reporting.
Positive Signals
  • Beneish M-Score of -3.6444 suggests a lower likelihood of earnings manipulation compared to the threshold.
Ownership Risk

The ownership structure is heavily concentrated, with Đàm Thận Mạnh holding 39.5%, which could lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor cash flow and revenue recognition practices, and consider engaging with management to clarify earnings quality concerns before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
-23.92
Distress Zone
Sharpe
-0.41
Negative
Composite
31
Weak
Price Risk
Momentum
+20.6%
Volatility
192.6%
Max Drawdown
-81.3%

Key Ratios

Fiscal year 2025
-6.95P/E
P/B0.00
P/S0.88
ROE25.1%
ROA-54.6%
EPS-499.96
BVPS0.00
Gross Margin-1.0%
Net Margin-12.7%
D/E-1.30
Current Ratio0.08
Rev Growth411.3%
Profit Growth24.8%
EV/EBITDA421.12
Div Yield0.0%

Company Overview

Issued Shares
29.4M
Charter Capital
293.9B VND
Sector (ICB L2)
Ô tô và phụ tùng
Industry (ICB L3)
Ô tô và phụ tùng
Sub-industry
Sản xuất ô tô
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Đàm Thận Mạnh
Indiv
39.5%
11.6 trieu
Công ty Cổ phần Chứng khoán APG
Inst
16.0%
1.5 trieu
Trần Ngọc Tuấn
Indiv
9.4%
907.500
Nguyễn Hà Đức
Indiv
8.8%
2.6 trieu
Nguyễn Cường
Indiv
8.3%
2.5 trieu
Nguyễn Duy Kiên
Indiv
6.6%
1.9 trieu
Nguyễn Kỳ Xuân
Indiv
5.5%
526.900
Trần Tấn Hồng Cương
Indiv
5.3%
1.6 trieu
Phạm Đức Hoài
Indiv
5.0%
477.000
NanJing Automobile Import & Export Company Limited
Inst
4.3%
416.602
Wu Xiao Lung
Indiv
3.6%
344.300
Nhâm Hà Hải
Indiv
3.1%
300.000
Đặng Lưu Dũng
Indiv
3.1%
300.000
Công Ty TNHH Đầu Tư Và Phát Triển Sài Gòn Thiên Phú
Inst
3.1%
903.350
Vũ Hải Anh
Indiv
3.1%
903.348
Nguyễn Thị Nga
Indiv
3.0%
882.936
Phạm Nguyên Hoàng
Indiv
0.5%
10.100
Board & Management
Nguyễn Cương8.3%
Chủ tịch Hội đồng Quản trị
Phạm Nguyên Hoàng0.5%
Thành viên Hội đồng Quản trị
Đoàn Quốc Khánh
Phó Tổng Giám đốc
Nguyễn Kỳ Xuân
Thành viên Hội đồng Quản trị
Nguyễn Thu Giang
Thành viên Hội đồng Quản trị
Lê Thị Hằng
Trưởng Ban kiểm soát
Đinh Thị Ngân
Thành viên Hội đồng Quản trị/Kế toán trưởng
Vũ Thị Lan Hồng
Thành viên Ban kiểm soát
Nguyễn Thị Minh Phương
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 →