VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

HVT

Cyclicals
Công ty Cổ phần Hóa chất Việt Trì
Hóa chấtCT
27.900
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
22.997
Current
27.900
Gap
-17.6%
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 EBITDA150.02B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
150.02B
x
Fair EV/EBITDA
5.0x
-
Net Debt
118.37B
=
Equity Value
22.997
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — HVT

Earnings Quality

Fiscal year 2025

65
Fair
Accrual Quality
71
Cash Conversion
100
Receivables
17
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.57
Low Risk
DSRI
1.008
GMI
0.914
AQI
0.316
SGI
1.153
DEPI
1.036
SGAI
1.034
TATA
0.017
LVGI
0.976

HVT exhibits a Beneish M-Score of -2.5719, indicating a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the company's earnings quality score of 70.9 suggests some areas of concern, particularly in revenue recognition and margin quality.

Red Flags
  • Earnings Quality Score of 70.9 indicates potential issues, particularly with eq_margin at 27.7/100 and eq_revenue at 2.6/100, suggesting low profitability and revenue recognition concerns.
  • SGI of 1.1527 indicates a growth rate that exceeds sales growth, which may signal aggressive revenue recognition practices.
Positive Signals
  • Beneish M-Score of -2.5719 suggests a low likelihood of earnings manipulation, indicating a potentially reliable earnings report.
  • Strong receivables quality score of 100.0/100 indicates effective management of accounts receivable.
Ownership Risk

With Tập đoàn Hóa chất Việt Nam holding 68.5% of shares, there is a significant concentration of ownership, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should monitor revenue recognition practices closely and consider the implications of ownership concentration on corporate governance. A cautious approach is advised, focusing on earnings quality improvements.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
4.24
Safe Zone
Sharpe
-1.46
Negative
Composite
37
Weak
Price Risk
Momentum
-28.2%
Volatility
16.3%
Max Drawdown
-37.6%

Key Ratios

Fiscal year 2025
8.05P/E
P/B1.54
P/S0.48
ROE20.1%
ROA11.4%
EPS3504.19
BVPS18286.04
Gross Margin19.0%
Net Margin6.0%
D/E0.67
Current Ratio1.44
Rev Growth12.5%
Profit Growth13.6%
EV/EBITDA4.15
Div Yield0.0%

Company Overview

Issued Shares
27.5M
Charter Capital
274.7B 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 HVT — hover nodes for intel, click to navigate

Shareholders
Tập đoàn Hóa chất Việt Nam
Inst
68.5%
18.8 trieu
Lê Xuân Lương
Indiv
5.0%
544.900
Phạm Ngọc Phú
Indiv
2.4%
645.820
Đào Quang Tuyến
Indiv
1.4%
112.479
Văn Đình Hoan
Indiv
1.1%
288.900
Đặng Thị Thu Hiền
Indiv
0.9%
250.007
Nguyễn Văn Long
Indiv
0.6%
68.202
Lê Thị Thái Hường
Indiv
0.5%
36.488
Phạm Ngọc Hoàn
Indiv
0.4%
28.874
Lê Thị Hồng Ngọc
Indiv
0.3%
34.700
Lương Đình Huệ
Indiv
0.3%
20.513
Nguyễn Quốc Tuấn
Indiv
0.3%
20.000
Đỗ Quốc Hội
Indiv
0.2%
15.600
Hoàng Đức Biêng
Indiv
0.2%
14.579
Nguyễn Văn Bách
Indiv
0.1%
39.255
Board & Management
Phạm Ngọc Phú2.4%
Thành viên Hội đồng Quản trị
Văn Đình Hoan1.1%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Văn Bách0.1%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Thu Hương
Phụ trách Công bố thông tin
Lê Thị Minh Hoa
Kế toán trưởng
Hà Minh Ngọc
Trưởng Ban kiểm soát
Khúc Ngọc Giảng
Thành viên Hội đồng Quản trị
Nguyễn Thị Thu
Thành viên Ban kiểm soát
Trần Quốc Cương
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Hồng Hải
Thành viên Ban kiểm soát
Lê Việt Dũng
Trưởng Ban kiểm soát
Vũ Thị Bích Ngọc
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 →