VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HLS

Cyclicals
Công ty Cổ phần Sứ kỹ thuật Hoàng Liên Sơn
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
21.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
15.381
Current
21.000
Gap
-26.8%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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 EBITDA27.02B
Fair EV/EBITDA5.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
27.02B
x
Fair EV/EBITDA
5.6x
-
Net Debt
-21.41B
=
Equity Value
15.381
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HLS

Earnings Quality

Fiscal year 2024

83
Good
Accrual Quality
77
Cash Conversion
100
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2020

-0.56
High Risk
DSRI
2.132
GMI
1.010
AQI
1.396
SGI
1.123
DEPI
0.843
SGAI
0.919
TATA
0.111
LVGI
0.734

HLS shows a Beneish M-Score of -0.56, indicating no immediate signs of earnings manipulation, as it is above the manipulation threshold of -1.78. However, the high DSRI of 2.1325 suggests potential issues with inventory management, and the low cash conversion score of 32.9/100 raises concerns about the sustainability of earnings quality.

Red Flags
  • High DSRI of 2.1325 indicates potential overstatement of inventory, which may lead to future write-downs.
  • Low cash conversion score of 32.9/100 suggests that earnings may not be translating into cash, raising liquidity concerns.
Positive Signals
  • Strong receivables score of 100.0/100 indicates effective management of accounts receivable.
  • Earnings Quality Score of 57.0/100 reflects a reasonable level of earnings quality, suggesting some reliability in reported earnings.
Ownership Risk

The ownership structure is concentrated among a few individuals, with the largest shareholder holding 21.8%. This could lead to governance risks, as decisions may favor the interests of major shareholders over minority investors.

Recommendation

Investors should closely monitor inventory levels and cash flow metrics in upcoming quarters. It may be prudent to approach HLS with caution, considering potential liquidity risks and the concentrated ownership structure.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
8.10
Safe Zone
Sharpe
0.93
Positive
Composite
74
Strong
Price Risk
Momentum
+138.1%
Volatility
97.5%
Max Drawdown
-40.0%

Key Ratios

Fiscal year 2024
8.50P/E
P/B1.51
P/S1.65
ROE18.6%
ROA16.5%
EPS2469.31
BVPS13941.64
Gross Margin40.9%
Net Margin19.4%
D/E0.13
Current Ratio6.48
Rev Growth29.8%
Profit Growth50.1%
EV/EBITDA5.74
Div Yield7.1%

Company Overview

Issued Shares
11.2M
Charter Capital
111.7B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Hàng điện & điện tử
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
VŨ NGỌC HIẾU
Indiv
21.8%
2.4 trieu
Vũ Ngọc Cường
Indiv
10.7%
1.2 trieu
Nguyễn Thị Kim Hoa
Indiv
7.6%
843.915
nguyen-khac-son
Indiv
6.5%
722.726
Nguyễn Khắc Việt Dũng
Indiv
5.4%
606.380
Trần Anh Thi
Indiv
5.0%
557.581
Nguyễn Thị Thanh Tân
Indiv
3.7%
413.924
nguyen-viet-ha
Indiv
3.6%
405.200
Hoàng Tiến Thuận
Indiv
2.9%
330.000
Hoàng Tiến Thông
Indiv
2.9%
325.284
Nguyễn Huyền Thảo
Indiv
2.6%
291.938
Nguyễn Thị Tính
Indiv
2.3%
261.166
Nguyễn Thị Tính
Indiv
2.2%
241.456
Vũ Ngọc San
Indiv
1.8%
197.107
Nguyễn Thị Hoàng Yến
Indiv
1.7%
194.478
nguyen-thanh-ha
Indiv
1.7%
187.251
nguyen-thanh-son
Indiv
1.1%
124.833
Lê Thị Ất
Indiv
0.9%
98.553
nguyen-thi-hong-lien
Indiv
0.5%
58.200
Vũ Nguyên Bình
Indiv
0.4%
49.276
Nguyễn Minh Tuyên
Indiv
0.4%
45.333
Nguyễn Mạnh Hùng
Indiv
0.4%
39.421
Vũ Tuấn Việt
Indiv
0.1%
11.981
Board & Management
Vũ Ngọc Cường10.7%
Thành viên Hội đồng Quản trị
NGUYỄN THỊ KIM HOA7.6%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
NGUYỄN KHẮC SƠN6.5%
Chủ tịch Hội đồng Quản trị
Vũ Ngọc San1.8%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
NGUYỄN THANH HÀ1.7%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Vũ Nguyên Bình0.4%
Kế toán trưởng
Vũ Tuấn Việt0.1%
Thành viên Ban kiểm soát
NGUYỄN KIM CƯƠNG
Thành viên Ban kiểm soát
ĐINH THỊ LỤC
Trưởng 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 →