VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HPH

Cyclicals
Công ty Cổ phần Hóa Chất Hưng Phát Hà Bắc
Hóa chấtCT
12.000
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
13.302
Current
12.000
Gap
+10.8%
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 EBITDA19.92B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
19.92B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-11.83B
=
Equity Value
13.302
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HPH

Earnings Quality

Fiscal year 2024

21
Poor
Accrual Quality
30
Cash Conversion
40
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.08
Moderate
DSRI
0.891
GMI
3.705
AQI
0.663
SGI
1.111
DEPI
0.849
SGAI
1.201
TATA
-0.212
LVGI
0.528

HPH exhibits several concerning indicators of potential earnings manipulation, particularly with a Beneish M-Score of -2.0789, which is below the manipulation threshold. The low earnings quality score of 21.0/100 further underscores the risks associated with the company's financial reporting.

Red Flags
  • Beneish M-Score of -2.0789 indicates potential manipulation, as it is below the threshold of -1.78.
  • Earnings Quality Score of 21.0/100 suggests poor earnings quality, particularly with 0.0/100 in receivables, margin, and revenue metrics.
Positive Signals
  • DSRI of 0.8909 indicates that inventory levels are not growing faster than sales, which is a positive sign.
  • SGI of 1.1113 shows that sales growth is present, albeit modest.
Ownership Risk

The top shareholder, Trương Thị Lan Anh, holds a significant 54.8% stake, indicating a lack of diverse ownership which can lead to governance risks and potential conflicts of interest.

Recommendation

Investors should exercise caution and conduct further due diligence on HPH, focusing on its earnings quality and ownership structure before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
8.05
Safe Zone
Sharpe
-0.31
Negative
Composite
22
Poor
Price Risk
Momentum
-29.0%
Volatility
97.3%
Max Drawdown
-49.3%

Key Ratios

Fiscal year 2024
-18.20P/E
P/B0.92
P/S0.80
ROE-4.9%
ROA-4.2%
EPS-576.96
BVPS11438.15
Gross Margin5.0%
Net Margin-4.4%
D/E0.11
Current Ratio2.69
Rev Growth11.1%
Profit Growth-177.7%
EV/EBITDA7.56
Div Yield0.0%

Company Overview

Issued Shares
8.4M
Charter Capital
84.0B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Sản phẩm hóa dầu, Nông dược & Hóa chất khác
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trương Thị Lan Anh
Indiv
54.8%
4.6 trieu
Công ty Cổ phần Tập đoàn Tân Long
Inst
6.7%
560.000
nguyen-thi-huong
Indiv
5.9%
499.800
Đào Xuân Thạch
Indiv
5.9%
500.000
Phạm Huy Hiệu
Indiv
5.0%
423.000
Công ty Cổ phần Phân đạm và Hóa chất Hà Bắc
Inst
4.8%
400.000
Board & Management
Nguyễn Thế Hùng
Phó Giám đốc
Lê Thanh Hiếu
Thành viên Ban kiểm soát
Đoàn Như Thương
Thành viên Hội đồng Quản trị
Nguyễn Thu Nga
Trưởng Ban kiểm soát
NGUYỄN THỊ THANH VÂN
Thành viên Hội đồng Quản trị
Chu Anh Dũng
Chủ tịch Hội đồng Quản trị
Thân Thị Hà
Kế toán trưởng
Nguyễn Minh Toàn
Thành viên Hội đồng Quản trị
Phạm Hoàng Hưng
Giám đốc/Thành viên Hội đồng Quản trị
Bùi Anh Tuấn
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 →