VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HGT

Cyclicals
Công ty Cổ phần Du lịch Hương Giang
Du lịch và Giải trí/Du lịch & Giải tríCT
12.100
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
6.525
Current
12.100
Gap
-46.1%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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
9.321
x
Discount
70%
=
Floor Value
9.321

Valuation Track Record

Retroactive intrinsic value vs actual close price — HGT

Earnings Quality

Fiscal year 2025

36
Weak
Accrual Quality
83
Cash Conversion
37
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.71
Elevated
DSRI
2.107
GMI
1.792
AQI
1.288
SGI
0.670
DEPI
0.939
SGAI
1.967
TATA
-0.042
LVGI
1.370

HGT exhibits several concerning indicators of potential earnings manipulation, particularly with a Beneish M-Score of -1.7122, which is close to the manipulation threshold. The earnings quality score of 36.1/100, driven by poor cash conversion and receivables metrics, further raises red flags regarding the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -1.7122 is close to the manipulation threshold of -1.78, suggesting potential earnings manipulation.
  • Earnings Quality Score of 36.1/100 indicates significant issues, particularly with eq_receivables and eq_margin both at 0.0/100, highlighting a lack of reliable revenue recognition.
Positive Signals
  • DSRI of 2.1069 indicates that the company is managing its inventory effectively compared to sales, which could be a sign of operational efficiency.
  • The presence of institutional ownership, with the largest shareholder holding 45.0%, may provide some level of oversight and stability.
Ownership Risk

The high concentration of institutional ownership (75.5% combined) could lead to potential conflicts of interest or governance issues, particularly if these institutions have aligned interests that do not prioritize minority shareholders.

Recommendation

Investors should conduct further due diligence, particularly focusing on cash flow statements and revenue recognition practices, before considering an investment in HGT. Monitoring upcoming earnings reports for improvements in cash conversion metrics will be crucial.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
1.91
Grey Zone
Sharpe
0.52
Positive
Composite
29
Poor
Price Risk
Momentum
+0.0%
Volatility
107.0%
Max Drawdown
-32.3%

Key Ratios

Fiscal year 2025
-12.16P/E
P/B1.30
P/S6.29
ROE-10.1%
ROA-7.8%
EPS-995.10
BVPS9321.46
Gross Margin13.1%
Net Margin-51.7%
D/E0.36
Current Ratio1.70
Rev Growth-33.0%
Profit Growth-130.8%
EV/EBITDA-10.19
Div Yield0.0%

Company Overview

Issued Shares
20.0M
Charter Capital
200.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Vận tải hành khách & Du lịch
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Crystal Treasure Limited
Inst
45.0%
9.0 trieu
Công ty TNHH Tấn Trường
Inst
20.0%
4.0 trieu
Công ty TNHH Thạch Anh Trắng
Inst
9.6%
1.9 trieu
Công Ty Tnhh Tập Đoàn Bitexco
Inst
9.1%
1.8 trieu
Công Ty CP Đầu Tư Tân Tiến
Inst
5.8%
1.2 trieu
Lê Thị Ngọc Thủy
Indiv
4.5%
890.000
Fumiyo Okuda
Indiv
1.8%
350.000
Đinh Nhật Tân
Indiv
1.5%
300.000
Board & Management
Fumiyo Okuda1.8%
Thành viên Ban kiểm soát
Hồ Văn Toại
Phụ trách Công bố thông tin
Johnny Cheung Ching Fu
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lê Bá Giang
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Lê Đức Quang
Thành viên Ban kiểm soát
Tetsuya Yoshida
Giám đốc Kinh doanh/Thành viên Hội đồng Quản trị
Nguyễn Ngọc Diệu Lan
Thành viên Ban kiểm soát
Yukio Takahashi
Chủ tịch Hội đồng Quản trị
Ngô Đức Chính
Kế toán trưởng
Top connections
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 →