VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HPM

Cyclicals
Công ty Cổ phần Xây dựng Thương mại và Khoáng sản Hoàng Phúc
Tài nguyên Cơ bản/Khai khoángCT
6.300
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
3.403
Current
6.300
Gap
-46.0%
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 EBITDA3.98B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
3.98B
x
Fair EV/EBITDA
5.0x
-
Net Debt
6.97B
=
Equity Value
3.403
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HPM

Earnings Quality

Fiscal year 2023

29
Poor
Accrual Quality
71
Cash Conversion
0
Receivables
0
Margin Stability
38
Revenue Quality
34

Financial Forensics

Beneish M-Score · 2023

13.23
High Risk
DSRI
19.033
GMI
0.567
AQI
1.000
SGI
0.066
DEPI
1.098
SGAI
1.471
TATA
0.073
LVGI
1.278

HPM exhibits significant red flags indicating potential financial manipulation, particularly highlighted by a Beneish M-Score of 13.2294, well above the manipulation threshold of -1.78. The company's earnings quality score of 28.5/100, coupled with poor cash conversion metrics, raises concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of 13.2294 indicates a high likelihood of earnings manipulation.
  • Earnings Quality Score of 28.5/100 suggests poor earnings reliability, particularly with eq_cash_conv and eq_receivables both at 0.0/100.
Positive Signals
  • The DSRI of 19.0328 indicates a significant increase in receivables relative to sales, which could suggest aggressive revenue recognition practices.
Ownership Risk

The top shareholders are primarily individuals, with the largest holding at 21.6%, which may lead to concentrated decision-making power and potential conflicts of interest. This structure can increase volatility and risk if key shareholders decide to liquidate their positions.

Recommendation

Investors should exercise caution and conduct further due diligence on HPM, particularly focusing on cash flow statements and revenue recognition practices. It may be prudent to avoid or limit exposure to this stock until clearer financial transparency is established.

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

Quantitative Scores

F-Score
2/9
Weak
Z-Score
1.87
Grey Zone
Sharpe
-2.62
Negative
Composite
13
Poor
Price Risk
Momentum
-34.2%
Volatility
52.7%
Max Drawdown
-59.4%

Key Ratios

Fiscal year 2023
43.50P/E
P/B0.73
P/S4.70
ROE1.7%
ROA1.1%
EPS170.13
BVPS10188.99
Gross Margin62.7%
Net Margin10.8%
D/E0.61
Current Ratio2.03
Rev Growth-93.4%
Profit Growth-95.5%
EV/EBITDA7.53
Div Yield0.0%

Company Overview

Issued Shares
3.8M
Charter Capital
38.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai khoáng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Nguyễn Minh Kiều Thanh
Indiv
21.6%
820.000
Phạm Duy Tân
Indiv
16.0%
608.000
Công ty TNHH Đầu Tư Và Quản Lý Hoàng Phúc
Inst
15.0%
569.700
Lý Tấn Khoa
Indiv
12.0%
456.000
Hoàng Thanh Thủy
Indiv
12.0%
456.000
Trịnh Anh Tuấn
Indiv
10.0%
380.000
Nguyễn Đức Hùng
Indiv
5.1%
193.500
Lê Thanh Hồng
Indiv
4.2%
158.300
Phạm Thị Phượng
Indiv
4.0%
152.000
bùi thị lệ thuỷ
Indiv
3.6%
136.000
nguyen-thi-hanh
Indiv
2.0%
75.000
Phạm Thị Thu Hằng
Indiv
1.8%
70.200
Phạm Đình Trường
Indiv
1.8%
70.000
Nguyễn Thị Tuyết
Indiv
1.7%
65.000
Dương Thị Mùi
Indiv
1.0%
38.000
Nguyễn Bá Vượng
Indiv
1.0%
35.000
Phạm Trung Thành
Indiv
0.9%
34.700
Phạm Mỹ Linh
Indiv
0.8%
32.000
Phạm Đình Thọ
Indiv
0.5%
20.000
Lê Văn Thành
Indiv
0.3%
10.400
Nguyễn Cao Đẳng
Indiv
0.1%
5.200
Đặng Công Đồng
Indiv
0.1%
2.500
Board & Management
Nguyễn Thị Hạnh2.0%
Thành viên Ban kiểm soát
Phạm Thị Thu Hằng1.8%
Trưởng Ban kiểm soát
Dương Thị Mùi1.0%
Thành viên Hội đồng Quản trị
Đặng Công Đồng0.1%
Thành viên Hội đồng Quản trị
Nguyễn Thị Ngọc Hòa
Thành viên Ban kiểm soát
Wang De Rong
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Dương Nguyễn Bộ
Tổng Giám đốc
Lê Hồng Hiệp
Thành viên Hội đồng Quản trị
Võ Thị Hà
Thành viên Hội đồng Quản trị
Đỗ Mạnh Hùng
Kế toán trưởng
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 →