VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

KHD

Cyclicals
Công ty Cổ phần Khai thác, Chế biến Khoáng sản Hải Dương
Tài nguyên Cơ bản/Khai khoángCT
15.700
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
12.932
Current
15.700
Gap
-17.6%
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 EBITDA5.85B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
5.85B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-12.93B
=
Equity Value
12.932
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — KHD

Earnings Quality

Fiscal year 2024

70
Fair
Accrual Quality
66
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-0.64
High Risk
DSRI
2.723
GMI
0.506
AQI
0.547
SGI
2.189
DEPI
1.043
SGAI
0.545
TATA
-0.084
LVGI
1.145

KHD exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly indicated by a high DSRI of 2.7229 and SGI of 2.1894. However, the earnings quality score of 69.9/100, bolstered by perfect cash conversion and receivables metrics, provides some reassurance regarding cash flow integrity.

Red Flags
  • High DSRI of 2.7229 indicates significant growth in receivables relative to sales, suggesting potential revenue recognition issues.
  • SGI of 2.1894 indicates sales growth significantly outpacing industry norms, raising concerns about sustainability and possible overstatement of revenue.
Positive Signals
  • Earnings Quality Score of 69.9/100 reflects strong cash conversion and receivables management, with scores of 100.0/100 in both categories.
Ownership Risk

The concentrated ownership structure, with the top five shareholders holding over 80% of shares, raises governance risks as decision-making may lack independent oversight.

Recommendation

Investors should closely monitor KHD's revenue recognition practices and consider a deeper analysis of cash flow statements before making investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
2.73
Grey Zone
Sharpe
0.50
Positive
Composite
63
Fair
Price Risk
Momentum
+27.4%
Volatility
76.3%
Max Drawdown
-44.8%

Key Ratios

Fiscal year 2024
9.31P/E
P/B1.22
P/S1.55
ROE14.3%
ROA10.1%
EPS1722.29
BVPS12902.26
Gross Margin55.9%
Net Margin17.0%
D/E0.45
Current Ratio2.05
Rev Growth118.9%
Profit Growth265.6%
EV/EBITDA4.19
Div Yield3.2%

Company Overview

Issued Shares
3.3M
Charter Capital
32.6B 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 KHD — hover nodes for intel, click to navigate

Shareholders
Ngô Quang Huy
Indiv
24.4%
797.219
Phạm Hồng Thịnh
Indiv
20.6%
672.860
Nguyễn Xuân Kiên
Indiv
20.2%
660.000
Phạm Đức Khoa
Indiv
8.0%
261.890
Đào Văn Tiến
Indiv
7.6%
248.529
Phạm Thị Thu Hằng
Indiv
5.6%
183.300
Hồ Văn Tuấn
Indiv
5.2%
168.300
Trần Văn Sừ
Indiv
2.0%
64.950
Đoàn Văn Cường
Indiv
0.8%
24.449
VŨ THỊ MÂY
Indiv
0.5%
9.360
Board & Management
Đoàn Văn Cường0.8%
Phó Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Thị Thanh Huyền
Trưởng Ban kiểm soát
NGUYỄN NGỌC TUẤN
Thành viên Hội đồng Quản trị
Nguyễn Thị Hà
Thành viên Ban kiểm soát
Cao Văn Cần
Thành viên Ban kiểm soát
VŨ THẮNG BÌNH
Chủ tịch Hội đồng Quản trị
Nguyễn Hữu Khiêm
Kế toán trưởng
Đỗ Quang Mạnh
Phó Giám đốc/Thành viên Hội đồng Quản trị
Đào Văn Dũng
Phó Chủ tịch Hội đồng Quản trị/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 →