VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

GVT

Cyclicals
Công ty Cổ phần Giấy Việt Trì
Tài nguyên Cơ bản/Lâm nghiệp và GiấyCT
67.100
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
92.722
Current
67.100
Gap
+38.2%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTTài nguyên Cơ bảnCyclical
Classified as cyclical because ICB sector "Tài nguyên Cơ bản" 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 EBITDA222.96B
Fair EV/EBITDA5.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
222.96B
x
Fair EV/EBITDA
5.5x
-
Net Debt
138.36B
=
Equity Value
92.722
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — GVT

Earnings Quality

Fiscal year 2024

79
Good
Accrual Quality
81
Cash Conversion
100
Receivables
100
Margin Stability
48
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.23
Moderate
DSRI
1.076
GMI
0.764
AQI
2.035
SGI
1.094
DEPI
0.883
SGAI
0.917
TATA
-0.048
LVGI
0.934

GVT exhibits a Beneish M-Score of -2.2342, indicating a lower likelihood of earnings manipulation, as it falls below the threshold of -1.78. However, the earnings quality metrics reveal concerns, particularly with a low revenue quality score of 0.0, suggesting potential issues in revenue recognition.

Red Flags
  • Revenue quality score of 0.0 indicates potential aggressive revenue recognition practices.
  • Earnings quality margin at 47.9/100 suggests that while cash conversion is strong, profit margins are under pressure.
Positive Signals
  • Earnings Quality Score of 79.1/100 indicates overall good earnings quality.
  • Cash conversion metrics are strong, with eq_cash_conv at 100.0/100, suggesting effective cash management.
Ownership Risk

The ownership structure is highly fragmented with no single shareholder holding a controlling stake, which may lead to governance challenges and potential conflicts of interest among shareholders.

Recommendation

Investors should closely monitor revenue recognition practices and consider a deeper analysis of the company's financial statements. Given the elevated risk level, a cautious approach is advised until further clarity on revenue quality is obtained.

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

Quantitative Scores

F-Score
8/9
Strong
Z-Score
3.96
Safe Zone
Sharpe
-0.03
Negative
Composite
68
Fair
Price Risk
Momentum
+2.9%
Volatility
101.1%
Max Drawdown
-53.6%

Key Ratios

Fiscal year 2024
8.94P/E
P/B1.63
P/S0.55
ROE19.0%
ROA10.0%
EPS9577.88
BVPS52033.70
Gross Margin12.5%
Net Margin6.2%
D/E0.85
Current Ratio1.83
Rev Growth9.3%
Profit Growth134.5%
EV/EBITDA4.69
Div Yield6.8%

Company Overview

Issued Shares
11.6M
Charter Capital
116.1B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Lâm nghiệp và Giấy
Sub-industry
Sản xuất giấy
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Lê Xuân Lương
Indiv
9.0%
1.0 trieu
nguyen-thi-hong-nhung
Indiv
8.4%
991.099
Nguyễn Hồng Đức
Indiv
8.4%
973.290
Phạm Đức Hòa
Indiv
8.3%
967.100
Nguyễn Văn Hiến
Indiv
7.2%
836.600
Phạm Văn Khánh
Indiv
6.8%
793.555
Lê Thị Minh Loan
Indiv
6.7%
774.898
Đoàn Thế Rong
Indiv
5.4%
630.145
nguyen-thanh-son
Indiv
5.3%
392.486
nguyen-duy-hung
Indiv
4.9%
567.016
Nguyễn Nam Khánh
Indiv
4.3%
503.604
Đặng Văn Sơn
Indiv
3.0%
350.554
Đoàn Trung Hiếu
Indiv
2.7%
315.701
Trần Việt Hùng
Indiv
1.8%
210.000
Hoàng Văn Nam
Indiv
1.3%
153.650
Trần Quốc Hải
Indiv
1.2%
137.000
Nguyễn Thị Biển
Indiv
1.1%
131.944
Nguyễn Hồng Hà
Indiv
0.9%
69.812
Phạm Ngọc Cường
Indiv
0.6%
74.553
Lê Trung Thành
Indiv
0.6%
70.396
Hồ Thị Kim Phương
Indiv
0.3%
29.183
Nguyễn Quốc Đông
Indiv
0.2%
28.716
nguyen-cong-thanh
Indiv
0.2%
15.271
Vũ Lưu Hải
Indiv
0.1%
17.380
Board & Management
Nguyễn Văn Hiện7.2%
Chủ tịch Hội đồng Quản trị
Lê Thị Minh Loan6.7%
Kế toán trưởng/Thành viên Hội đồng Quản trị
Đặng Văn Sơn3.0%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Hoàng Văn Nam1.3%
Thành viên Ban kiểm soát
Trần Quốc Hải1.2%
Thành viên Hội đồng Quản trị
Nguyễn Hồng Hà0.9%
Phó Tổng Giám đốc
Phạm Ngọc Cường0.6%
Thành viên Hội đồng Quản trị
Lê Trung Thành0.6%
Thành viên Ban kiểm soát
Nguyễn Quốc Đông0.2%
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 →