VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

JVC

Consumer
Công ty Cổ phần Đầu tư Y tế - Dược phẩm Việt Nam
Y tế/Thiết bị và Dịch vụ Y tếCT
4.610
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
5.190
Current
4.610
Gap
+12.6%
ModelFCF DCF

Valuation Breakdown

CTY tếConsumer
Classified as consumer because ICB sector "Y tế" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
65.17%
+
Kd(1-t)
6.46%
x
D/(D+E)
34.83%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend3.76%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF49.60B
Projection years10
4
Valuation
Base FCF
49.60B
Growth Rate
3.76%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
5.190
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — JVC

Earnings Quality

Fiscal year 2025

50
Fair
Accrual Quality
48
Cash Conversion
0
Receivables
100
Margin Stability
70
Revenue Quality
52

Financial Forensics

Beneish M-Score · 2025

-1.24
High Risk
DSRI
1.181
GMI
1.219
AQI
1.000
SGI
1.248
DEPI
1.525
SGAI
0.702
TATA
0.146
LVGI
1.197

JVC's Beneish M-Score of -1.2432 indicates a low likelihood of manipulation, as it is above the threshold of -1.78. However, the earnings quality score of 50.1/100, particularly the cash conversion score of 0.0/100, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 50.1/100 indicates potential issues with earnings sustainability.
  • Cash conversion score of 0.0/100 suggests that earnings may not be translating into actual cash flow.
Positive Signals
  • Beneish M-Score of -1.2432 is above the manipulation threshold, indicating a lower risk of earnings manipulation.
  • Receivables score of 100.0/100 suggests strong management of accounts receivable.
Ownership Risk

The ownership structure is relatively fragmented with no single dominant shareholder, which may lead to governance challenges. However, the presence of institutional investors like Công Ty Cổ Phần Quản Lý Và Đầu Tư Dtn Việt Nam (15.1%) may provide some stability.

Recommendation

Investors should closely monitor cash flow metrics and consider the implications of the low cash conversion score before making investment decisions. A deeper analysis of operational efficiency and revenue recognition practices is advisable.

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

Quantitative Scores

F-Score
1/9
Weak
Z-Score
0.90
Distress Zone
Sharpe
0.39
Positive
Composite
57
Fair
Price Risk
Momentum
+26.9%
Volatility
37.8%
Max Drawdown
-39.3%

Key Ratios

Fiscal year 2025
12.52P/E
P/B1.05
P/S0.81
ROE8.8%
ROA5.2%
EPS440.86
BVPS5235.80
Gross Margin19.8%
Net Margin6.5%
D/E0.71
Current Ratio1.77
Rev Growth25.3%
Profit Growth23.1%
EV/EBITDA11.40
Div Yield0.0%

Company Overview

Issued Shares
112.5M
Charter Capital
1125.0B VND
Sector (ICB L2)
Y tế
Industry (ICB L3)
Thiết bị và Dịch vụ Y tế
Sub-industry
Thiết bị y tế
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công Ty Cổ Phần Quản Lý Và Đầu Tư Dtn Việt Nam
Inst
15.1%
17.0 trieu
Vietnam Equity Holding
Inst
4.9%
5.6 trieu
Nguyễn Văn Hiếu
Indiv
4.9%
5.5 trieu
Lê Văn Hướng
Indiv
4.3%
4.8 trieu
PYN Elite Fund
Inst
4.1%
4.6 trieu
balestrand limited
Inst
3.2%
3.6 trieu
Indochina Development Partners L.P
Indiv
2.1%
2.4 trieu
amersham industries limited
Inst
1.7%
1.9 trieu
Hồ Bích Ngọc
Indiv
0.2%
181.673
DC Developing Markets Strategies Public Limited Company
Inst
0.1%
161.620
Phạm Văn Thanh
Indiv
0.1%
132.829
Board & Management
Nguyễn Việt Cường
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Lê Thắng
Trưởng Ban kiểm soát
Trần Ngọc Khánh
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Hoàng Văn Kiên
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Hoàng Điệp
Thành viên Hội đồng Quản trị
Nguyễn Lân Việt Anh
Thành viên Hội đồng Quản trị
Nguyễn Huy Tuấn
Chủ tịch Hội đồng Quản trị
Dương Thùy Mai
Phó Tổng Giám đốc
Lê Minh Chung
Tổng Giám đốc
Nguyễn Thảo Hương
Người phụ trách quản trị công ty/Phụ trách Công bố thông tin
Trần Đức Thanh
Kế toán trưởng
Nguyễn Văn Vỹ
Thành viên Ban kiểm soát
Nguyễn Thị Hạnh
Phó Chủ tịch Hội đồng Quản trị
Đặng Thị Hà Giang
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 →