VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HGM

Cyclicals
Công ty Cổ phần Cơ khí và Khoáng sản Hà Giang
Tài nguyên Cơ bản/Khai khoángCT
190.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
99.168
Current
190.000
Gap
-47.8%
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 EBITDA73.66B
Fair EV/EBITDA13.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
73.66B
x
Fair EV/EBITDA
13.5x
-
Net Debt
-258.36B
=
Equity Value
99.168
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HGM

Earnings Quality

Fiscal year 2025

81
Good
Accrual Quality
96
Cash Conversion
79
Receivables
100
Margin Stability
55
Revenue Quality
27

Financial Forensics

Beneish M-Score · 2025

-2.28
Moderate
DSRI
0.482
GMI
0.775
AQI
0.966
SGI
1.875
DEPI
0.854
SGAI
0.569
TATA
0.010
LVGI
1.234

HGM exhibits a Beneish M-Score of -2.2808, indicating a lower likelihood of earnings manipulation, yet the high SGI of 1.8755 suggests aggressive revenue growth that may not be sustainable. The earnings quality score of 80.6/100 is strong, but low revenue quality metrics raise concerns about the reliability of reported earnings.

Red Flags
  • SGI of 1.8755 indicates aggressive revenue growth that may not be sustainable.
  • Low revenue quality score of 26.5/100 raises concerns about the reliability of reported earnings.
Positive Signals
  • Beneish M-Score of -2.2808 suggests a lower likelihood of earnings manipulation.
  • Earnings quality score of 80.6/100 indicates overall strong earnings quality.
Ownership Risk

The significant state ownership at 46.6% may lead to potential conflicts of interest and influence over corporate governance, which could affect minority shareholders. However, the presence of institutional investors may provide some level of oversight.

Recommendation

Investors should closely monitor revenue growth trends and assess the sustainability of HGM's earnings. Consider a cautious approach given the elevated risk level, particularly regarding revenue quality and ownership dynamics.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
17.37
Safe Zone
Sharpe
-1.17
Negative
Composite
40
Weak
Price Risk
Momentum
-33.1%
Volatility
39.8%
Max Drawdown
-46.2%

Key Ratios

Fiscal year 2025
5.09P/E
P/B5.09
P/S3.48
ROE116.2%
ROA90.7%
EPS37750.34
BVPS37754.78
Gross Margin83.5%
Net Margin68.5%
D/E0.31
Current Ratio3.81
Rev Growth87.5%
Profit Growth159.7%
EV/EBITDA3.88
Div Yield6.8%

Company Overview

Issued Shares
12.6M
Charter Capital
126.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai khoáng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước
State
46.6%
5.9 trieu
Công Ty TNHH Quốc Tế Dp
Inst
8.0%
1.0 trieu
Đỗ Vân Anh
Indiv
4.4%
528.280
Phạm Thành Đô
Indiv
3.2%
399.800
Công ty Cổ phần khoáng sản Đông Dương
Inst
3.2%
400.000
Nguyễn Thảo Hiền
Indiv
2.1%
270.400
Công ty Cổ phần Quản lý quỹ đầu tư chứng khoán Bản Việt
Inst
2.1%
266.300
Quỹ đầu tư chứng khoán Bản Việt
Inst
2.1%
264.800
TRỊNH NGỌC HIẾU
Indiv
1.9%
237.800
Phạm Văn Hội
Indiv
1.0%
132.000
Công ty XNK Petrolimex
Inst
1.0%
120.000
Nguyễn Hữu Phúc
Indiv
0.9%
111.600
Nguyễn Thị Thoại
Indiv
0.5%
70.000
Nguyễn Trung Hiếu
Indiv
0.5%
70.100
Tô Huy Vũ
Indiv
0.4%
45.200
Lương Thị Tuyết
Indiv
0.3%
41.400
Ma Ngọc Tiến
Indiv
0.3%
40.800
Tạ Hồng Thăng
Indiv
0.3%
32.400
Đỗ Khắc Hùng
Indiv
0.2%
28.000
Vàn Quốc Tân
Indiv
0.2%
18.000
Board & Management
Phạm Thành Đô3.2%
Chủ tịch Hội đồng Quản trị
TRỊNH NGỌC HIẾU1.9%
Phó Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Trung Hiếu0.5%
Thành viên Hội đồng Quản trị
Tạ Hồng Thăng0.3%
Thành viên Hội đồng Quản trị
Đỗ Khắc Hùng0.2%
Giám đốc/Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị
Nguyễn Văn Biên
Phó Giám đốc
Hoàng Lê Khanh
Kế toán trưởng
Nguyễn Hữu Trọng
Thành viên Ban kiểm soát
Nguyễn Việt Phương
Phó Chủ tịch Hội đồng Quản trị
Trần Nguyên Nam
Thành viên Hội đồng Quản trị
Nguyễn Ngọc Tuấn
Trưởng Ban kiểm soát
Nguyễn Thị Lương Thanh
Thành viên Ban kiểm soát
VŨ THẮNG BÌNH
Phó Giám đốc
Đào Minh Tân
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 →