VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HVN

Cyclicals
Tổng Công ty Hàng không Việt Nam - CTCP
Du lịch và Giải trí/Du lịch & Giải tríCT
21.950
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
5.478
Current
21.950
Gap
-75.0%
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 EBITDA3398.76B
Fair EV/EBITDA6.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
3398.76B
x
Fair EV/EBITDA
6.0x
-
Net Debt
3218.81B
=
Equity Value
5.478
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HVN

Earnings Quality

Fiscal year 2025

80
Good
Accrual Quality
75
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
77

Financial Forensics

Beneish M-Score · 2025

-2.45
Moderate
DSRI
1.174
GMI
0.880
AQI
1.124
SGI
1.144
DEPI
0.909
SGAI
1.093
TATA
-0.062
LVGI
0.782

HVN's Beneish M-Score of -2.4494 indicates a low likelihood of earnings manipulation, as it is well below the manipulation threshold of -1.78. However, the significant state ownership and the mixed earnings quality metrics suggest potential governance risks and earnings quality concerns that warrant caution.

Red Flags
  • High state ownership at 55.2% may lead to potential conflicts of interest and reduced accountability.
  • Earnings Quality Score of 80.2/100, while decent, shows a concerning 0.0/100 for eq_margin, indicating potential issues with profit margins.
Positive Signals
  • Cash conversion rate of 100.0/100 indicates strong cash flow generation capabilities.
  • Beneish M-Score of -2.4494 suggests low likelihood of earnings manipulation, which is a positive signal for investors.
Ownership Risk

The high concentration of state ownership (over 55%) raises concerns about governance and decision-making processes, potentially limiting minority shareholder influence.

Recommendation

Investors should closely monitor HVN's earnings quality metrics and governance structure, considering a cautious approach due to elevated ownership risks while recognizing the strong cash flow generation.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.81
Distress Zone
Sharpe
0.43
Positive
Composite
60
Fair
Price Risk
Momentum
+31.3%
Volatility
39.4%
Max Drawdown
-35.7%

Key Ratios

Fiscal year 2025
11.72P/E
P/B14.21
P/S0.71
ROE-365.5%
ROA11.1%
EPS2346.77
BVPS1934.97
Gross Margin14.9%
Net Margin6.0%
D/E9.78
Current Ratio0.57
Rev Growth13.6%
Profit Growth-3.5%
EV/EBITDA6.32
Div Yield0.0%

Company Overview

Issued Shares
3111.5M
Charter Capital
31115.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Hàng không
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Ủy Ban Quản Lý Vốn Nhà Nước Tại Doanh Nghiệp
State
55.2%
1.2 ty
Ủy Ban Quản Lý Vốn Nhà Nước Tại Doanh Nghiệp
State
55.2%
1.2 ty
Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước
State
47.1%
1.5 ty
Bộ Tài Chính
State
39.3%
1.2 ty
Ana Holdings Inc.
Inst
5.6%
175.0 trieu
Ngân hàng Thương mại Cổ phần Ngoại thương Việt Nam
Inst
1.0%
23.2 trieu
Board & Management
Đặng Ngọc Hòa
Chủ tịch Hội đồng Quản trị
Trịnh Ngọc Thành
Phó Tổng Giám đốc
Tạ Mạnh Hùng
Thành viên Hội đồng Quản trị
Mai Hữu Thọ
Thành viên Ban kiểm soát
Nguyễn Hồng Lĩnh
Phó Tổng Giám đốc
Trịnh Hồng Quang
Phó Tổng Giám đốc
Trần Thanh Hiền
Kế toán trưởng
LÊ HỒNG HÀ
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Lê Trường Giang
Thành viên Hội đồng Quản trị
Đinh Văn Tuấn
Phó Tổng Giám đốc
Nguyễn Chiến Thắng
Phó Tổng Giám đốc
Nguyễn Xuân Thủy
Phụ trách Công bố thông tin/Người phụ trách quản trị công ty
Dương Trí Thành
Thành viên Hội đồng Quản trị
Nguyễn Thái Trung
Phó Tổng Giám đốc
Nguyễn Thị Thiên Kim
Thành viên Ban kiểm soát
Tomoji Ishii
Thành viên Hội đồng Quản trị
Nguyễn Thanh Tùng
Thành viên Ban kiểm soát
Tô Ngọc Giang
Phó Tổng Giám đốc
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 →