VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

HMH

Construction
Công ty Cổ phần Hải Minh
Hàng & Dịch vụ Công nghiệp/Vận tảiCT
19.100
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
17.291
Current
19.100
Gap
-9.5%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpConstruction
Classified as construction because ICB sector "Hàng & Dịch vụ Công nghiệp" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
88.37%
+
Kd(1-t)
6.52%
x
D/(D+E)
11.63%
=
WACC
11.54%
2
Growth Estimate
fundamental firm blend3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
16.239
50%DCF Value
18.343
Blended Intrinsic
17.291
Value Decomposition
41%
59%
Explicit period (41%)Terminal value (59%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — HMH

Earnings Quality

Fiscal year 2025

28
Poor
Accrual Quality
32
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.62
Elevated
DSRI
0.992
GMI
1.164
AQI
0.507
SGI
1.129
DEPI
1.010
SGAI
1.120
TATA
0.203
LVGI
1.217

HMH exhibits a moderate risk of earnings manipulation, as indicated by a Beneish M-Score of -1.6236, which is above the manipulation threshold of -1.78. The earnings quality score of 28.1/100, particularly low cash conversion metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -1.6236 is close to the manipulation threshold of -1.78, indicating potential earnings manipulation.
  • Earnings Quality Score of 28.1/100 is low, with cash conversion at 0.0/100, suggesting poor quality of earnings.
  • Significant reliance on receivables with a score of 100.0/100, which may indicate aggressive revenue recognition practices.
Positive Signals
  • DSRI of 0.9922 suggests that inventory is well-managed relative to sales, indicating no immediate concerns about inventory overstatement.
  • GMI of 1.1638 indicates that gross margins are improving, which could be a positive sign for future profitability.
Ownership Risk

The ownership structure is somewhat concentrated, with the top five shareholders holding over 50% of the shares, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor HMH's earnings quality metrics and consider a deeper analysis of cash flow sustainability before making investment decisions. It may be prudent to wait for clearer signs of improved earnings quality before increasing exposure.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
5.10
Safe Zone
Sharpe
0.15
Positive
Composite
36
Weak
Price Risk
Momentum
+7.1%
Volatility
72.0%
Max Drawdown
-26.8%

Key Ratios

Fiscal year 2025
9.77P/E
P/B1.09
P/S2.16
ROE11.7%
ROA10.1%
EPS1944.22
BVPS17465.74
Gross Margin16.5%
Net Margin22.1%
D/E0.16
Current Ratio4.19
Rev Growth12.9%
Profit Growth49.4%
EV/EBITDA13.02
Div Yield0.0%

Company Overview

Issued Shares
13.8M
Charter Capital
138.4B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Vận tải
Sub-industry
Dịch vụ vận tải
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trần Quang Tiến
Indiv
11.1%
1.5 trieu
Công ty Cổ Phần Cánh Đồng Xanh
Inst
10.8%
1.4 trieu
Công Ty Cổ Phần Đại Lý Cánh Đồng Xanh
Inst
10.4%
1.4 trieu
Trần Quang Thành Đạt
Indiv
7.6%
1.0 trieu
Vũ Đức Tuấn
Indiv
7.6%
1.0 trieu
Peter Eric Dennis
Indiv
5.0%
655.417
Công ty TNHH MTV Quản Lý Quỹ Ngân Hàng Thương Mại Cổ phần Công Thương Việt Nam
Inst
5.0%
656.000
Vũ Thị Ngọc Ánh
Indiv
4.6%
610.000
Phan Trọng Long
Indiv
4.3%
567.700
Nguyễn Thế Quân
Indiv
4.0%
526.718
Vũ Kim Nga
Indiv
3.8%
498.900
Nguyễn Quốc Hưng
Indiv
3.3%
437.385
Nguyễn Mỹ Hải
Indiv
2.5%
334.273
Nguyễn Thị Thanh Thủy
Indiv
1.9%
257.535
Nguyễn Trung Kiên
Indiv
1.6%
218.698
Trần Đức Trung
Indiv
1.4%
186.700
Nguyễn Thế Hưng
Indiv
1.3%
173.695
nguyen-thanh-chuong
Indiv
1.3%
128.833
Châu Mỹ Linh
Indiv
1.2%
163.568
Trần Đoàn Viện
Indiv
1.2%
162.727
Đào Thế Hưng
Indiv
1.0%
136.000
Phùng Tuấn Anh
Indiv
1.0%
131.257
Phạm Tiến Tịnh
Indiv
0.9%
123.365
Triệu Đình Trung
Indiv
0.9%
114.675
Vũ Thị Thu Việt
Indiv
0.8%
111.000
Nguyễn Hữu Xướng
Indiv
0.6%
78.209
Nguyễn Mai Trinh
Indiv
0.4%
56.347
Nguyễn Thị Thu Hạnh
Indiv
0.4%
51.075
Đinh Kim Quy
Indiv
0.4%
51.131
Đào Kim Trọng
Indiv
0.3%
47.927
Hoàng Thị Hương
Indiv
0.3%
34.200
Đặng Ngọc Hưng
Indiv
0.2%
30.380
Phạm Thị Ngọc Vân
Indiv
0.2%
24.094
Tạ Thu Hường
Indiv
0.2%
24.200
Đặng Thị Bích Ngọc
Indiv
0.2%
24.200
Phùng Văn Quang
Indiv
0.2%
22.595
nguyen-thanh-van
Indiv
0.1%
21.414
Châu Quang Khánh
Indiv
0.1%
20.116
Phùng Thị Thu Huyền
Indiv
0.1%
18.125
Board & Management
Nguyễn Thế Quân4.0%
Thành viên Hội đồng Quản trị
Nguyễn Mỹ Hải2.5%
Trưởng Ban kiểm soát
Nguyễn Thị Thanh Thủy1.9%
Thành viên Ban kiểm soát
Nguyễn Thế Hưng1.3%
Tổng Giám đốc
Phạm Tiến Tịnh0.9%
Thành viên Hội đồng Quản trị
Triệu Đình Trung0.9%
Thành viên Ban kiểm soát
Đặng Ngọc Hùng0.2%
Phó Tổng Giám đốc
Phùng Văn Quang0.2%
Chủ tịch Hội đồng Quản trị
Trần Quang Tiến
Thành viên Hội đồng Quản trị
Nguyễn Thị Bích Diệu
Phụ trách Công bố thông tin/Kế toán trưởng
Nguyễn Văn Hà
Thành viên Hội đồng Quản trị
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 →