VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HAP

Cyclicals
Công ty Cổ phần Tập Đoàn Hapaco
Tài nguyên Cơ bản/Lâm nghiệp và GiấyCT
7.800
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
7.572
Current
7.800
Gap
-2.9%
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.

Distressed Valuation
Negative Ebitda Bvps Floor
BVPS
10.817
x
Discount
70%
=
Floor Value
10.817

Valuation Track Record

Retroactive intrinsic value vs actual close price — HAP

Earnings Quality

Fiscal year 2025

46
Weak
Accrual Quality
53
Cash Conversion
100
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-0.84
High Risk
DSRI
3.683
GMI
0.953
AQI
0.676
SGI
0.715
DEPI
0.338
SGAI
0.735
TATA
-0.126
LVGI
0.396

The Beneish M-Score of -0.8448 suggests that HAP is not likely to be manipulating earnings, as it is well above the threshold of -1.78. However, the high DSRI of 3.6833 and poor earnings quality metrics indicate significant concerns regarding revenue recognition and overall financial health.

Red Flags
  • DSRI of 3.6833 indicates that accounts receivable are growing significantly faster than revenue, suggesting potential issues with revenue recognition.
  • Earnings Quality Score of 45.9/100, particularly low scores in receivables (0.0/100) and margins (0.0/100), highlight serious concerns about the sustainability of earnings.
Positive Signals
  • Cash conversion score of 100.0/100 suggests that cash flows are being generated effectively, which is a positive indicator of liquidity.
Ownership Risk

The top shareholders are primarily individual investors, with the largest holding at 22.4%. This concentrated ownership may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor HAP's revenue recognition practices and consider conducting further due diligence on its financial reporting. Given the elevated risk, a cautious approach is advised until clearer signals of financial stability emerge.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
8.15
Safe Zone
Sharpe
1.23
Excellent
Composite
57
Fair
Price Risk
Momentum
+65.5%
Volatility
31.3%
Max Drawdown
-17.8%

Key Ratios

Fiscal year 2025
48.26P/E
P/B0.72
P/S2.90
ROE1.4%
ROA1.2%
EPS162.05
BVPS10817.38
Gross Margin13.8%
Net Margin6.0%
D/E0.06
Current Ratio11.39
Rev Growth-28.5%
Profit Growth-82.3%
EV/EBITDA-66.21
Div Yield0.0%

Company Overview

Issued Shares
111.1M
Charter Capital
1111.0B 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 HAP — hover nodes for intel, click to navigate

Shareholders
Vũ Dương Hiền
Indiv
22.4%
24.8 trieu
Công Ty Cổ Phần Đại Lý Cánh Đồng Xanh
Inst
5.0%
5.6 trieu
Phạm Anh Đào
Indiv
5.0%
5.6 trieu
Phạm Thị Tuyết Lan
Indiv
5.0%
5.6 trieu
Phạm Thị Kim Nhung
Indiv
5.0%
5.6 trieu
Vũ Xuân Thủy
Indiv
4.4%
4.9 trieu
Vũ Xuân Thịnh
Indiv
4.3%
4.8 trieu
Vũ Xuân Cường
Indiv
3.7%
4.1 trieu
asiavantage global limited
Inst
2.0%
1.0 trieu
Khổng Văn Oanh
Indiv
1.8%
2.0 trieu
Trần Tiểu Phụng
Indiv
1.4%
711.811
Nguyễn Thị Bích Ngọc
Indiv
0.5%
269.884
Trần Mỹ Linh
Indiv
0.3%
164.542
Đoàn Đức Luyện
Indiv
0.2%
193.200
Nguyễn Đức Hậu
Indiv
0.1%
149.656
Phạm Thị Nguyệt
Indiv
0.1%
54.324
Vũ Thị Xếp
Indiv
0.1%
115.464
Board & Management
Vũ Dương Hiền22.4%
Chủ tịch Hội đồng Quản trị
Vũ Xuân Thủy4.4%
Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Vũ Xuân Thịnh4.3%
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Vũ Xuân Cường3.7%
Thành viên Hội đồng Quản trị
Đoàn Đức Luyện0.2%
Thành viên Hội đồng Quản trị
Nguyễn Đức Hậu0.1%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Văn Hưởng
Phó Tổng Giám đốc
Nguyễn Thị Mỹ Trang
Thành viên Ban kiểm soát
Khoa Thị Thanh Huyền
Thành viên Ban kiểm soát
Phí Trọng Phúc
Thành viên Hội đồng Quản trị độc lập
Bùi Doãn Nhân
Phó Tổng Giám đốc
Phạm Đức Phiên
Thành viên Ban kiểm soát
Nguyễn Tuấn Anh
Phụ trách Công bố thông tin/Người phụ trách quản trị công ty
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 →