VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HOT

Cyclicals
Công ty Cổ phần Du lịch - Dịch vụ Hội An
Du lịch và Giải trí/Du lịch & Giải tríCT
21.300
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
7.628
Current
21.300
Gap
-64.2%
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.

1
Model Inputs
Mid-Cycle EBITDA9.15B
Fair EV/EBITDA5.8x
Years of data7
2
Valuation
Mid-Cycle EBITDA
9.15B
x
Fair EV/EBITDA
5.8x
-
Net Debt
-8.38B
=
Equity Value
7.628
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HOT

Earnings Quality

Fiscal year 2024

80
Good
Accrual Quality
83
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
50

Financial Forensics

Beneish M-Score · 2024

-2.67
Low Risk
DSRI
0.648
GMI
0.987
AQI
0.935
SGI
1.358
DEPI
1.047
SGAI
0.936
TATA
-0.042
LVGI
0.904

The Beneish M-Score of -2.6661 indicates a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the SGI of 1.3582 suggests aggressive growth that may not be supported by underlying fundamentals, raising concerns about sustainability.

Red Flags
  • SGI of 1.3582 indicates aggressive growth which may not be sustainable.
  • Earnings Quality Margin at 0.0/100 suggests significant issues with profitability recognition.
Positive Signals
  • Earnings Quality Score of 79.9/100 reflects strong overall earnings quality.
  • Cash conversion rate of 100.0/100 indicates excellent cash flow generation.
Ownership Risk

The top shareholder, Văn Phòng Tỉnh Ủy Quảng Nam, holds a substantial 56.5% stake, which may lead to governance risks and potential conflicts of interest given the concentration of power.

Recommendation

Investors should closely monitor the company's growth strategies and earnings quality metrics. Consider a cautious approach, potentially waiting for clearer signals of sustainable growth before making significant investments.

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

Quantitative Scores

F-Score
8/9
Strong
Z-Score
5.30
Safe Zone
Sharpe
0.17
Positive
Composite
56
Fair
Price Risk
Momentum
+12.4%
Volatility
201.6%
Max Drawdown
-55.3%

Key Ratios

Fiscal year 2024
13.68P/E
P/B2.58
P/S1.05
ROE20.8%
ROA14.4%
EPS1308.32
BVPS6941.54
Gross Margin28.0%
Net Margin7.7%
D/E0.42
Current Ratio0.95
Rev Growth35.8%
Profit Growth116.6%
EV/EBITDA10.18
Div Yield0.0%

Company Overview

Issued Shares
8.0M
Charter Capital
80.0B 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 HOT — hover nodes for intel, click to navigate

Shareholders
Văn Phòng Tỉnh Ủy Quảng Nam
Indiv
56.5%
4.5 trieu
Công ty Cổ phần Tập đoàn Đầu tư I.P.A
Inst
20.0%
1.6 trieu
Công ty Cổ phần Dịch vụ Hậu cần VTS
Inst
4.6%
364.835
Công ty Cổ phần Đầu tư Hải Phòng
Inst
4.5%
360.000
Lê Tiến Dũng
Indiv
3.9%
311.484
Tổng Công ty Du lịch Sài Gòn
Inst
3.0%
240.000
Phan Hồng Quân
Indiv
0.5%
36.800
Board & Management
Lê Tiến Dũng3.9%
Tổng Giám đốc
Lê Thị Thu Thủy
Thành viên Hội đồng Quản trị
Trình Thị Kim Quy
Trưởng Ban kiểm soát
Vũ Hiền
Phó Chủ tịch Hội đồng Quản trị
Phan Văn Bình
Thành viên Hội đồng Quản trị
Nguyễn Thị Hương Thảo
Thành viên Ban kiểm soát
Nguyễn Thị Ngọc Lan
Phó Tổng Giám đốc/Phụ trách Công bố thông tin/Kế toán trưởng
Nguyễn Văn Cư
Phó Tổng Giám đốc
Nguyễn Quang Anh
Thành viên Hội đồng Quản trị
Lê Thị Xuân
Thành viên Ban kiểm soát
Đoàn Ngọc Trung
Thành viên Hội đồng Quản trị
Lê Thanh Bình
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 →