VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

HCI

Construction
Công ty Cổ phần Đầu tư - Xây dựng Hà Nội
Xây dựng và Vật liệuCT
7.300
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
6.258
Current
7.300
Gap
-14.3%
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.

Distressed Valuation
Insufficient Earnings
BVPS
12.517
x
Discount
50%
=
Floor Value
12.517

Valuation Track Record

Retroactive intrinsic value vs actual close price — HCI

Earnings Quality

Fiscal year 2024

34
Weak
Accrual Quality
96
Cash Conversion
40
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.52
Low Risk
DSRI
1.404
GMI
0.796
AQI
1.054
SGI
0.729
DEPI
0.917
SGAI
1.621
TATA
0.010
LVGI
1.059

HCI exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly indicated by its Beneish M-Score of -2.5223, which is below the manipulation threshold. The earnings quality score of 34.0/100, especially the low scores in cash conversion and receivables, raises additional concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.5223 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Earnings Quality Score of 34.0/100, with particularly low cash conversion (40.0/100) and receivables (0.0/100) metrics, suggesting poor earnings quality.
Positive Signals
  • DSRI of 1.4044 indicates that inventory is increasing at a rate that may be justified by sales growth, suggesting operational growth.
  • GMI of 0.7958 indicates that gross margins are relatively stable, which is a positive sign amidst other red flags.
Ownership Risk

The ownership structure shows significant concentration, with the largest shareholder holding 30.0% of shares. This concentration may lead to governance risks and potential conflicts of interest, particularly in decision-making processes.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow and receivables management. Monitoring future earnings reports for consistency with cash flow will be crucial before considering any investment.

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

Quantitative Scores

F-Score
2/9
Weak
Z-Score
-0.03
Distress Zone
Sharpe
-0.71
Negative
Composite
32
Weak
Price Risk
Momentum
-2.7%
Volatility
91.1%
Max Drawdown
-48.8%

Key Ratios

Fiscal year 2024
-6.27P/E
P/B0.88
P/S3.83
ROE-13.4%
ROA-5.3%
EPS-1755.77
BVPS12516.93
Gross Margin50.0%
Net Margin-61.1%
D/E1.60
Current Ratio0.80
Rev Growth-27.1%
Profit Growth-93.3%
EV/EBITDA-6.16
Div Yield0.0%

Company Overview

Issued Shares
5.2M
Charter Capital
52.3B 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 HCI — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Đầu tư và phát triển nhà Hà Nội
Inst
30.0%
1.6 trieu
Trần Thị Thu
Indiv
19.7%
1.0 trieu
Vũ Mạnh Quyền
Indiv
18.4%
963.384
Vũ Hoàng Yến
Indiv
7.6%
399.984
Phạm Thu Huyền
Indiv
7.4%
387.916
Trần Trọng Bình
Indiv
5.1%
265.128
Phạm Vũ Trung Hiếu
Indiv
3.6%
187.632
Phạm Xuân Đức
Indiv
3.0%
156.360
Công ty TNHH MTV Đầu tư Châu Sơn
Inst
1.4%
70.904
Nguyễn Chí Tường
Indiv
0.5%
24.600
Lại Hợp Duân
Indiv
0.3%
14.640
Board & Management
Vũ Mạnh Quyền18.4%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trần Trọng Bình5.1%
Phó Tổng Giám đốc/Chủ tịch Hội đồng Quản trị
Phạm Vũ Trung Hiếu3.6%
Thành viên Ban kiểm soát
Lại Hợp Duân0.3%
Thành viên Hội đồng Quản trị
Nguyễn Thị Mai
Thành viên Hội đồng Quản trị
Bùi Như Thanh
Trưởng Ban kiểm soát
Nguyễn Thùy Dương
Phó Tổng Giám đốc
Nguyễn Thị Hồng Hà
Kế toán trưởng
Nguyễn Văn Cửu
Phụ trách Công bố thông tin
Trần Thị Thu Liên
Thành viên Ban kiểm soát
Nguyễn Tử Quang
Thành viên Hội đồng Quản trị
Nguyễn Thái Hà
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 →