VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HII

Cyclicals
Công ty Cổ phần An Tiến Industries
Hóa chấtCT
5.560
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
6.600
Current
5.560
Gap
+18.7%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA115.39B
Fair EV/EBITDA5.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
115.39B
x
Fair EV/EBITDA
5.9x
-
Net Debt
195.10B
=
Equity Value
6.600
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HII

Earnings Quality

Fiscal year 2025

67
Fair
Accrual Quality
57
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-3.04
Low Risk
DSRI
0.930
GMI
1.092
AQI
0.735
SGI
1.046
DEPI
1.076
SGAI
0.817
TATA
-0.110
LVGI
1.008

HII presents a moderate risk profile, with a Beneish M-Score of -3.0398 indicating no immediate signs of earnings manipulation. However, the earnings quality metrics reveal significant weaknesses, particularly in revenue and margin quality, which may raise concerns about the sustainability of earnings.

Red Flags
  • Earnings quality score of 67.2/100 is decent, but critical components like eq_margin and eq_revenue are at 0.0/100, indicating potential issues with revenue recognition and profitability.
  • GMI of 1.0921 suggests that gross margins are declining, which could signal future profitability challenges.
Positive Signals
  • DSRI of 0.9297 indicates that accounts receivable are not growing faster than sales, which is a positive sign for cash flow.
  • High cash conversion score of 100.0/100 suggests that the company is effectively converting its earnings into cash.
Ownership Risk

The ownership structure shows a significant institutional stake of 45.1% held by Công ty Cổ phần Nhựa An Phát Xanh, which may provide stability but also raises concerns about potential influence over corporate governance.

Recommendation

Investors should closely monitor HII's revenue recognition practices and profitability metrics. A deeper analysis of cash flow and operational efficiency is recommended before making investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
5.08
Safe Zone
Sharpe
0.43
Positive
Composite
67
Fair
Price Risk
Momentum
+24.5%
Volatility
64.5%
Max Drawdown
-47.7%

Key Ratios

Fiscal year 2025
7.76P/E
P/B0.44
P/S0.05
ROE5.7%
ROA2.7%
EPS684.29
BVPS12171.53
Gross Margin6.9%
Net Margin0.7%
D/E1.00
Current Ratio1.58
Rev Growth4.6%
Profit Growth1542.5%
EV/EBITDA3.83
Div Yield0.0%

Company Overview

Issued Shares
73.7M
Charter Capital
736.6B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Nhựa An Phát Xanh
Inst
45.1%
33.2 trieu
Lê Đức Long
Indiv
3.9%
523.400
Board & Management
Đỗ Như Quỳnh
Thành viên Ban kiểm soát
Phạm Thị Ngoan
Phụ trách Công bố thông tin
Đinh Xuân Cường
Chủ tịch Hội đồng Quản trị
Đặng Thị Xuê
Thành viên Hội đồng Quản trị
Nguyễn Thị Huyền
Trưởng Ban kiểm soát
Đặng Thị Quỳnh Phương
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Dương Huy Bình
Người phụ trách quản trị công ty
Nguyễn Thị Thu Nhàn
Kế toán trưởng
Nguyễn Diệu Linh
Thành viên Ban kiểm soát
Nguyễn Trung Kiên
Thành viên Hội đồng Quản trị
Đinh Trọng Đức
Thành viên Hội đồng Quản trị độc lập
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 →