VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HHP

Cyclicals
Công ty Cổ phần HHP Global
Tài nguyên Cơ bản/Lâm nghiệp và GiấyCT
13.400
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
7.878
Current
13.400
Gap
-41.2%
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 Equity Value Bvps Floor
BVPS
11.254
x
Discount
70%
=
Floor Value
11.254

Valuation Track Record

Retroactive intrinsic value vs actual close price — HHP

Earnings Quality

Fiscal year 2025

61
Fair
Accrual Quality
93
Cash Conversion
0
Receivables
100
Margin Stability
69
Revenue Quality
64

Financial Forensics

Beneish M-Score · 2025

-2.55
Low Risk
DSRI
0.802
GMI
0.483
AQI
0.549
SGI
1.670
DEPI
1.128
SGAI
1.584
TATA
0.017
LVGI
1.074

HHP exhibits a Beneish M-Score of -2.5482, indicating a low likelihood of earnings manipulation. However, the earnings quality metrics reveal significant weaknesses in cash conversion and revenue quality, which warrant caution.

Red Flags
  • Earnings Quality Score of 61.2/100, particularly low cash conversion at 0.0/100, suggests potential issues in actual cash flows relative to reported earnings.
  • SGI of 1.6701 indicates aggressive growth that may not be supported by underlying fundamentals, raising concerns about sustainability.
Positive Signals
  • Beneish M-Score of -2.5482 is well below the manipulation threshold of -1.78, suggesting a lower risk of earnings manipulation.
  • Strong receivables quality score of 100.0/100 indicates effective management of accounts receivable, which is a positive signal for revenue collection.
Ownership Risk

The ownership structure is relatively fragmented with no single shareholder holding a majority stake, which may reduce the risk of controlling shareholder influence but can lead to governance challenges.

Recommendation

Investors should closely monitor cash flow performance and revenue sustainability, considering a cautious approach given the elevated SGI and low cash conversion metrics.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.20
Distress Zone
Sharpe
0.99
Positive
Composite
58
Fair
Price Risk
Momentum
+62.8%
Volatility
39.6%
Max Drawdown
-18.8%

Key Ratios

Fiscal year 2025
25.06P/E
P/B1.32
P/S0.41
ROE5.4%
ROA1.6%
EPS594.61
BVPS11254.49
Gross Margin6.4%
Net Margin1.6%
D/E2.21
Current Ratio1.02
Rev Growth67.0%
Profit Growth175.4%
EV/EBITDA14.73
Div Yield0.0%

Company Overview

Issued Shares
86.6M
Charter Capital
865.5B 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 HHP — hover nodes for intel, click to navigate

Shareholders
Trần Thị Thu Phương
Indiv
10.0%
8.6 trieu
Nguyễn Thị Thu Thủy
Indiv
8.3%
7.2 trieu
Wardhaven Vietnam Fund
Inst
6.7%
5.7 trieu
Nguyễn Trung Thành
Indiv
4.8%
3.0 trieu
Nguyễn Minh Tú
Indiv
2.0%
1.7 trieu
Trần Kim Gia
Indiv
1.9%
345.000
Trần Ánh
Indiv
0.9%
90.000
Bùi Minh Đức
Indiv
0.7%
569.112
Nguyễn Tiến Vinh
Indiv
0.4%
392.761
Nguyễn Vinh Quang
Indiv
0.1%
89.579
Board & Management
Trần Thị Thu Phương10.0%
Phó Chủ tịch Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Thị Thu Thủy8.3%
Chủ tịch Hội đồng Quản trị
NGUYỄN TRUNG THÀNH4.8%
Thành viên Hội đồng Quản trị
Bùi Minh Đức0.7%
Thành viên Hội đồng Quản trị
Nguyễn Vinh Quang0.1%
Phó Tổng Giám đốc
Trịnh Thị Hương
Kế toán trưởng
Đào Thị Ngân
Trưởng Ban kiểm soát
Vũ Thị Hải Ly
Người phụ trách quản trị công ty
Nguyễn Thị Ngân
Thành viên Hội đồng Quản trị
Đinh Thị Hồng
Thành viên Ban kiểm soát
Nguyễn Huy Long
Thành viên Hội đồng Quản trị độc lập/Phó Tổng Giám đốc
Spence Brian Harrison
Thành viên Hội đồng Quản trị
Đỗ Thị Vươn
Thành viên Ban kiểm soát
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 →