VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HPG

Cyclicals
Công ty Cổ phần Tập đoàn Hòa Phát
Tài nguyên Cơ bản/Kim loạiCT
26.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
19.045
Current
26.500
Gap
-28.1%
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.

1
Model Inputs
Mid-Cycle EBITDA21530.40B
Fair EV/EBITDA10.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
21530.40B
x
Fair EV/EBITDA
10.7x
-
Net Debt
83873.26B
=
Equity Value
19.045
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HPG

Earnings Quality

Fiscal year 2025

67
Fair
Accrual Quality
100
Cash Conversion
81
Receivables
22
Margin Stability
81
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.99
Moderate
DSRI
1.752
GMI
0.849
AQI
0.255
SGI
1.124
DEPI
1.561
SGAI
0.932
TATA
-0.001
LVGI
1.004

HPG exhibits several concerning indicators of potential earnings manipulation, as evidenced by a Beneish M-Score of -1.9864, which is below the manipulation threshold of -1.78. While the earnings quality score of 66.7 suggests reasonable performance, the low receivables score of 21.6 raises concerns about revenue recognition practices.

Red Flags
  • Beneish M-Score of -1.9864 indicates potential earnings manipulation, exceeding the threshold of -1.78.
  • Low receivables quality score of 21.6/100 suggests aggressive revenue recognition practices.
Positive Signals
  • Strong accrual quality score of 99.7/100 indicates that earnings are likely backed by actual cash flows.
  • Ownership by major shareholders such as Trần Đình Long (25.8%) suggests alignment of interests with management.
Ownership Risk

The concentrated ownership structure, with Trần Đình Long holding 25.8%, presents a risk of potential governance issues, as decisions may favor individual interests over minority shareholders.

Recommendation

Investors should conduct further due diligence on HPG's revenue recognition practices and monitor any changes in the ownership structure, particularly regarding the influence of major shareholders.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
2.12
Grey Zone
Sharpe
0.39
Positive
Composite
59
Fair
Price Risk
Momentum
+27.3%
Volatility
29.7%
Max Drawdown
-22.7%

Key Ratios

Fiscal year 2025
13.34P/E
P/B1.60
P/S1.32
ROE12.7%
ROA6.4%
EPS2012.92
BVPS16829.98
Gross Margin15.7%
Net Margin9.9%
D/E0.97
Current Ratio1.10
Rev Growth12.6%
Profit Growth28.5%
EV/EBITDA10.03
Div Yield0.0%

Company Overview

Issued Shares
7675.5M
Charter Capital
76754.7B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Thép và sản phẩm thép
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trần Đình Long
Indiv
25.8%
2.0 ty
Vũ Thị Hiền
Indiv
6.9%
528.0 trieu
Dragon Capital
Inst
5.9%
43.1 trieu
Red River Holding
Inst
4.0%
16.5 trieu
VOF Investment Limited
Inst
3.7%
102.1 trieu
Vinacapital Vietnam Opportunity Fund Ltd.
Inst
3.6%
100.4 trieu
Ngân hàng Deutsche Aktiengesellschaft
Inst
2.8%
20.5 trieu
Trần Tuấn Dương
Indiv
2.3%
177.6 trieu
bankinvest private equity new markets ii k/s
Inst
2.3%
16.9 trieu
Trần Vũ Minh
Indiv
2.3%
176.4 trieu
Nguyễn Mạnh Tuấn
Indiv
2.3%
174.1 trieu
Employees Provident Fund Board
Inst
2.2%
60.6 trieu
Deutsche Bank Aktiengesellchaft, London Branch
Inst
2.1%
18.0 trieu
Nguyễn Ngọc Quang
Indiv
1.6%
125.5 trieu
Vietnam Enterprise Investments Limited
Inst
1.5%
66.9 trieu
Doãn Gia Cường
Indiv
1.3%
96.2 trieu
beira limited
Inst
1.2%
8.8 trieu
Penm Iv Germany Gmbh & Co.kg
Inst
1.2%
32.6 trieu
Deutsche Asset Management (Asia) Limited
Inst
0.9%
6.8 trieu
Norges Bank
Inst
0.9%
39.9 trieu
Công ty Cổ Phần Đầu Tư Và Xây Dựng Sao Phương Bắc
Inst
0.7%
43.9 trieu
VanEck Vietnam ETF
Inst
0.6%
9.5 trieu
Công ty Cổ phần Quản Lý Quỹ Kỹ Thương
Inst
0.6%
4.3 trieu
CTBC Vietnam Equity Fund
Inst
0.6%
25.5 trieu
Chu Quân
Indiv
0.5%
3.6 trieu
Forum One-vcg Partners Vietnam Fund
Inst
0.5%
3.5 trieu
Wareham Group Limited
Inst
0.5%
21.2 trieu
Hoàng Quang Việt
Indiv
0.4%
34.7 trieu
PXP Vietnam Emerging Equity Fund
Inst
0.4%
10.9 trieu
Grinling International Limited
Inst
0.4%
16.8 trieu
Công ty Cổ phần Cáp và vật liệu Viến thông (SACOM)
Inst
0.4%
2.7 trieu
KITMC Worldwide Vietnam RSP Balanced Fund
Inst
0.4%
2.7 trieu
balestrand limited
Inst
0.4%
15.7 trieu
nguyen-viet-thang-2
Indiv
0.3%
24.6 trieu
Hanoi Investments Holdings Limited
Inst
0.3%
14.2 trieu
Vietnam Holding Ltd
Inst
0.3%
7.0 trieu
DC Developing Markets Strategies Public Limited Company
Inst
0.2%
10.8 trieu
Công ty Cổ phần Chứng khoán MB
Inst
0.2%
1.7 trieu
Nguyễn Đức Duy
Indiv
0.2%
13.9 trieu
Nguyễn Tuấn Tú
Indiv
0.2%
13.9 trieu
amersham industries limited
Inst
0.2%
8.2 trieu
Vũ Đức Sinh
Indiv
0.2%
1.2 trieu
Vũ Thị Ánh Tuyết
Indiv
0.2%
1.1 trieu
Phan Thị Thu Lan
Indiv
0.1%
13.5 trieu
Trần Ngọc Điệp
Indiv
0.1%
9.3 trieu
Trần Gia Bảo
Indiv
0.1%
9.3 trieu
Trần Bảo Ngọc
Indiv
0.1%
9.3 trieu
Tạ Tuấn Quang
Indiv
0.1%
4.4 trieu
Vietnam Investment Property Holdings Limited
Inst
0.1%
864.640
aquila spc ltd
Inst
0.1%
2.5 trieu
Viola Ltd
Inst
0.1%
2.5 trieu
Đào Thị Thanh Phượng
Indiv
0.1%
10.0 trieu
Nguyễn Quang Minh
Indiv
0.1%
6.6 trieu
nguyen-ha-my
Indiv
0.1%
6.6 trieu
Board & Management
Trần Đình Long25.8%
Chủ tịch Hội đồng Quản trị
Trần Tuấn Dương2.3%
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Mạnh Tuấn2.3%
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Ngọc Quang1.6%
Thành viên Hội đồng Quản trị
Doãn Gia Cường1.3%
Phó Chủ tịch Hội đồng Quản trị
Hoàng Quang Việt0.4%
Thành viên Hội đồng Quản trị
Nguyễn Việt Thắng0.3%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Thị Thảo Nguyên
Phó Tổng Giám đốc
Trần Thị Thu Hiền
Người phụ trách quản trị công ty
Ngô Lan Anh
Thành viên Ban kiểm soát
Thái Thị Lộc
Thành viên Ban kiểm soát
Lê Minh Thúy
Thành viên Ban kiểm soát
Phạm Thị Kim Oanh
Kế toán trưởng/Giám đốc Tài chính
Bùi Thị Hải Vân
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 →