VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

HAS

Construction
Công ty Cổ phần Hacisco
Xây dựng và Vật liệuCT
8.100
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
5.109
Current
8.100
Gap
-36.9%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
72.29%
+
Kd(1-t)
5.09%
x
D/(D+E)
27.71%
=
WACC
10.23%
2
Model Inputs
3
Valuation
50%EV/EBITDA Value
5.109
50%DCF Value
Blended Intrinsic
5.109

Valuation Track Record

Retroactive intrinsic value vs actual close price — HAS

Earnings Quality

Fiscal year 2025

41
Weak
Accrual Quality
60
Cash Conversion
40
Receivables
31
Margin Stability
0
Revenue Quality
64

Financial Forensics

Beneish M-Score · 2025

-2.01
Moderate
DSRI
1.379
GMI
0.504
AQI
0.901
SGI
0.821
DEPI
3.311
SGAI
0.863
TATA
0.101
LVGI
1.541

The Beneish M-Score of -2.0092 indicates a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality score of 40.7/100, particularly low scores in receivables and margin metrics, raises concerns about the sustainability of earnings.

Red Flags
  • Earnings Quality Score of 40.7/100 indicates significant issues with revenue recognition and cash conversion, particularly a receivables score of 30.8/100.
  • The DEPI of 3.3107 suggests aggressive revenue recognition practices, which could indicate potential manipulation.
Positive Signals
  • Beneish M-Score of -2.0092 suggests a lower risk of earnings manipulation compared to the threshold.
  • The SGI of 0.8213 indicates a reasonable growth rate that is sustainable relative to industry standards.
Ownership Risk

The ownership structure is concentrated, with the largest shareholder holding 27.6%, which may lead to potential governance issues and conflicts of interest.

Recommendation

Investors should closely monitor the company's cash flow and receivables management while considering a cautious approach to investing due to the elevated risks in earnings quality.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.70
Distress Zone
Sharpe
0.25
Positive
Composite
38
Weak
Price Risk
Momentum
+11.7%
Volatility
46.8%
Max Drawdown
-30.4%

Key Ratios

Fiscal year 2025
-20.95P/E
P/B0.52
P/S1.14
ROE-2.5%
ROA-1.9%
EPS-386.57
BVPS15572.07
Gross Margin7.3%
Net Margin-5.4%
D/E0.38
Current Ratio3.20
Rev Growth-17.9%
Profit Growth71.2%
EV/EBITDA-17.49
Div Yield0.0%

Company Overview

Issued Shares
8.0M
Charter Capital
80.0B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Xây dựng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập Đoàn Bưu Chính Viễn Thông Việt Nam
Inst
27.6%
2.2 trieu
Phạm Thị Hạnh
Indiv
14.5%
1.2 trieu
Robert Alexander Stone
Indiv
12.6%
1.0 trieu
Đoàn Ngọc Cương
Indiv
4.9%
389.800
Nguyễn Hoài Nam
Indiv
4.1%
322.910
nguyen-thanh-liem
Indiv
1.4%
109.557
Phạm Minh Tuấn
Indiv
1.4%
109.557
Đặng Thị Thanh Trà
Indiv
1.2%
91.800
Hà Thu Nga
Indiv
1.1%
91.370
Đinh Thị Nhung
Indiv
0.7%
53.901
Phạm Đức Hạnh
Indiv
0.5%
36.586
Phạm Hữu Xuân
Indiv
0.3%
24.340
Đỗ Văn Tiến
Indiv
0.1%
10.900
Nguyễn Quốc Cường
Indiv
0.1%
10.000
Board & Management
Nguyễn Hoài Nam4.1%
Chủ tịch Hội đồng Quản trị
Hà Thu Nga1.1%
Người phụ trách quản trị công ty
Phạm Đăng Minh
Phó phòng Kế toán
Nguyễn Thanh Hải
Thành viên Hội đồng Quản trị
Trần Thị Thu Nhạn
Kế toán trưởng/Phụ trách Công bố thông tin
Đinh Tiến Vịnh
Phó Chủ tịch Hội đồng Quản trị
Tường Tuấn Long
Phó Tổng Giám đốc
Nguyễn Thanh Hải
Phó Tổng Giám đốc
Phạm Trần Thọ
Thành viên Hội đồng Quản trị
Phạm Thị Thanh Lan
Thành viên Ban kiểm soát
Nguyễn Quốc Anh
Tổng Giám đốc
Trần Nam Phương
Phó Chủ tịch Hội đồng Quản trị
Phạm Thị Lan
Thành viên Ban kiểm soát
Lưu Thu Thanh
Trưởng Ban kiểm soát
Phạm Quang Dũng
Phó Tổng Giám đốc
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 →