VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

GMA

Cyclicals
Công ty Cổ phần G-Automobile
Ô tô và phụ tùngCT
57.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
11.368
Current
57.000
Gap
-80.1%
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 Equity Value Bvps Floor
BVPS
16.241
x
Discount
70%
=
Floor Value
16.241

Valuation Track Record

Retroactive intrinsic value vs actual close price — GMA

Earnings Quality

Fiscal year 2025

78
Good
Accrual Quality
69
Cash Conversion
100
Receivables
100
Margin Stability
35
Revenue Quality
40

Financial Forensics

Beneish M-Score · 2025

-2.66
Low Risk
DSRI
0.961
GMI
1.122
AQI
0.749
SGI
1.309
DEPI
0.980
SGAI
0.950
TATA
-0.079
LVGI
1.058

GMA exhibits a Beneish M-Score of -2.6569, indicating a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 78.0/100 reveals significant weaknesses in revenue and margin metrics, which could pose risks to future profitability.

Red Flags
  • SGI of 1.3094 indicates aggressive sales growth that may not be sustainable.
  • eq_margin of 34.5/100 suggests weak profitability relative to revenue, raising concerns about operational efficiency.
Positive Signals
  • Beneish M-Score of -2.6569 suggests low risk of earnings manipulation.
  • High cash conversion score of 100.0/100 indicates strong cash flow management.
Ownership Risk

The ownership structure is relatively concentrated with the top five shareholders holding 68.0% of the company, which may lead to governance risks if decisions favor major stakeholders over minority interests.

Recommendation

Investors should monitor GMA's revenue growth closely due to the elevated SGI and consider a cautious approach given the weak margin metrics. A deeper analysis of operational efficiency and strategic initiatives to improve profitability is advisable.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
2.80
Grey Zone
Sharpe
0.09
Positive
Composite
37
Weak
Price Risk
Momentum
-20.2%
Volatility
60.7%
Max Drawdown
-50.4%

Key Ratios

Fiscal year 2025
57.73P/E
P/B3.51
P/S0.31
ROE6.1%
ROA1.2%
EPS987.41
BVPS16240.68
Gross Margin7.6%
Net Margin0.5%
D/E2.58
Current Ratio1.05
Rev Growth30.9%
Profit Growth38.6%
EV/EBITDA15.64
Div Yield0.0%

Company Overview

Issued Shares
20.0M
Charter Capital
200.0B 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 GMA — hover nodes for intel, click to navigate

Shareholders
Công ty Cổ phần Chứng khoán EVS
Inst
20.0%
4.0 trieu
Hoàng Việt Thắng
Indiv
15.3%
3.1 trieu
Phùng Văn Hùng
Indiv
9.9%
2.0 trieu
Công ty TNHH Đầu Tư G-holding
Inst
6.8%
1.4 trieu
Công ty Cổ Phần Tập Đoàn Gami
Inst
6.5%
1.3 trieu
Trần Thanh Huyền
Indiv
4.9%
985.000
Tống Thị Thu Huyền
Indiv
4.9%
985.000
Đỗ Thị Phương
Indiv
2.3%
139.800
Đỗ Thị Xuân
Indiv
1.8%
352.800
Nguyễn Thị Thanh Thủy
Indiv
1.8%
350.400
Nguyễn Trần Minh Quân
Indiv
0.9%
180.000
nguyen-hai-chau
Indiv
0.9%
180.000
Nguyễn Minh Tú
Indiv
0.9%
174.000
Board & Management
Đỗ Thị Xuân1.8%
Trưởng Ban kiểm soát
Nguyễn Thị Thanh Thủy1.8%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Trần Minh Quân0.9%
Thành viên Hội đồng Quản trị
Nguyễn Hải Châu0.9%
Chủ tịch Hội đồng Quản trị
Trịnh Thị Tú Anh
Phó Tổng Giám đốc
Đỗ Thị Thanh Tâm
Phụ trách Công bố thông tin
Nguyễn Anh Tuấn
Phó Tổng Giám đốc
Lê Thị Hương Giang
Thành viên Ban kiểm soát
Ninh Thị Liễu
Thành viên Hội đồng Quản trị
Bùi Đức Toàn
Thành viên Hội đồng Quản trị
Nguyễn Thị Chà
Thành viên Ban kiểm soát
Đỗ Minh Khuyên
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 →