VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

KCB

Cyclicals
Công ty Cổ phần Khoáng Sản và Luyện Kim Cao Bằng
Tài nguyên Cơ bản/Khai khoángCT
13.700
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
8.694
Current
13.700
Gap
-36.5%
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 EBITDA12.16B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
12.16B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-8.78B
=
Equity Value
8.694
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — KCB

Earnings Quality

Fiscal year 2024

74
Good
Accrual Quality
60
Cash Conversion
100
Receivables
100
Margin Stability
55
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-3.52
Low Risk
DSRI
0.613
GMI
0.733
AQI
0.795
SGI
1.094
DEPI
1.020
SGAI
1.172
TATA
-0.099
LVGI
1.157

KCB exhibits a Beneish M-Score of -3.5197, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 73.6 suggests some concerns, particularly with revenue recognition and margin quality, which could pose risks in the context of Vietnamese accounting practices.

Red Flags
  • The SGI of 1.0941 indicates that sales growth is outpacing the growth of receivables, which may signal aggressive revenue recognition.
  • The eq_revenue score of 0.0/100 raises concerns about the reliability of reported revenue figures.
Positive Signals
  • A cash conversion score of 100.0/100 indicates strong cash flow generation relative to earnings, suggesting operational efficiency.
  • The DSRI of 0.6132 indicates that inventory levels are well managed, reducing the risk of overstatement.
Ownership Risk

The majority ownership by Tổng Công ty Khoáng sản TKV (51.9%) suggests a stable control structure, but it may also lead to potential conflicts of interest in governance and decision-making.

Recommendation

Investors should closely monitor revenue recognition practices and consider conducting further due diligence on management's integrity, while also leveraging the strong cash flow metrics as a positive indicator.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
4.54
Safe Zone
Sharpe
-0.94
Negative
Composite
36
Weak
Price Risk
Momentum
-48.7%
Volatility
73.9%
Max Drawdown
-64.8%

Key Ratios

Fiscal year 2024
21.74P/E
P/B0.90
P/S0.68
ROE5.7%
ROA4.7%
EPS704.70
BVPS11597.95
Gross Margin38.5%
Net Margin4.6%
D/E0.22
Current Ratio4.28
Rev Growth9.4%
Profit Growth-8.3%
EV/EBITDA3.72
Div Yield4.8%

Company Overview

Issued Shares
8.0M
Charter Capital
80.0B 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 KCB — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Khoáng sản TKV
Inst
51.9%
4.2 trieu
Đinh Huy Chiến
Indiv
5.4%
433.757
Công ty Cổ phần Khoáng Sản Và Đầu Tư Hbd Việt Nam
Inst
2.9%
230.316
Đàm Trung Kỳ
Indiv
0.1%
9.948
Đỗ Thị Mai Hương
Indiv
0.1%
9.948
Board & Management
Đinh Huy Chiến5.4%
Thành viên Ban kiểm soát
Đỗ Thị Mai Hương0.1%
Thành viên Hội đồng Quản trị
Đàm Trung Kỳ0.1%
Thành viên Hội đồng Quản trị
Nguyễn Văn Thảo
Thành viên Ban kiểm soát
Nguyễn Tiến Hảo
Phó Giám đốc
Nông Thị Mùi
Kế toán trưởng
Trần Văn Chưởng
Giám đốc/Thành viên Hội đồng Quản trị
Hà Ngọc Bình
Thành viên Hội đồng Quản trị
Đặng Giang Nam
Thành viên Ban kiểm soát
Đỗ Hữu Chiêm
Thành viên Hội đồng Quản trị/Phó Giám đốc
Đặng Văn Lâm
Thành viên Hội đồng Quản trị
Nguyễn Thanh Long
Trưởng Ban kiểm soát
Đàm Nông Minh
Thành viên Ban kiểm soát
Lý Xuân Tuyên
Thành viên Hội đồng Quản trị
Bùi Tiến Hải
Chủ tịch Hội đồng Quản trị
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 →