VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

KTL

Cyclicals
Công ty Cổ phần Kim khí Thăng Long
Tài nguyên Cơ bản/Kim loạiCT
23.800
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
128.433
Current
23.800
Gap
+439.6%
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 EBITDA49.47B
Fair EV/EBITDA21.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
49.47B
x
Fair EV/EBITDA
21.6x
-
Net Debt
233.78B
=
Equity Value
128.433
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — KTL

Earnings Quality

Fiscal year 2025

87
Good
Accrual Quality
90
Cash Conversion
100
Receivables
100
Margin Stability
96
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2017

-1.78
Elevated
DSRI
1.048
GMI
1.435
AQI
0.965
SGI
0.928
DEPI
1.002
SGAI
1.124
TATA
0.109
LVGI
0.940

KTL exhibits several concerning financial metrics, particularly a Beneish M-Score of -1.7752, which is close to the manipulation threshold. The earnings quality score of 33.9/100, driven by poor cash conversion and receivables metrics, raises further concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -1.7752 is just above the manipulation threshold of -1.78, indicating potential earnings manipulation.
  • Earnings Quality Score of 33.9/100, with a cash conversion score of 0.0/100, suggests severe issues in converting earnings to cash.
  • Receivables quality score of 27.0/100 indicates potential overstatement of revenues or collection issues.
Positive Signals
  • The gross margin score of 100.0/100 indicates strong profitability on sales, which is a positive aspect of KTL's operations.
  • State ownership by Ủy Ban Nhân Dân Thành Phố Hà Nội at 66.0% may provide stability and support for the company.
Ownership Risk

The significant state ownership at 66.0% may reduce the likelihood of aggressive financial manipulation, but it also raises concerns about potential government influence on business decisions.

Recommendation

Investors should exercise caution and closely monitor KTL's financial disclosures and cash flow performance before making investment decisions. Consider waiting for improved earnings quality metrics and transparency.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.55
Distress Zone
Sharpe
0.20
Positive
Composite
88
Strong
Price Risk
Momentum
+23.3%
Volatility
107.6%
Max Drawdown
-40.0%

Key Ratios

Fiscal year 2025
7.71P/E
P/B1.08
P/S0.50
ROE14.1%
ROA7.0%
EPS3203.05
BVPS22935.22
Gross Margin10.3%
Net Margin6.5%
D/E1.00
Current Ratio1.00
Rev Growth-1.1%
Profit Growth48.2%
EV/EBITDA14.31
Div Yield0.0%

Company Overview

Issued Shares
6.5M
Charter Capital
192.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Thép và sản phẩm thép
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Ủy Ban Nhân Dân Thành Phố Hà Nội
State
66.0%
12.7 trieu
Công ty Cổ phần Chứng khoán Sài Gòn - Hà Nội
Inst
14.4%
2.8 trieu
Đinh Mạnh Hưng
Indiv
0.8%
150.000
Nguyễn Thị Thành
Indiv
0.5%
92.600
Lê Chí Liêm
Indiv
0.3%
52.400
Phạm Hồng Thanh
Indiv
0.2%
32.000
Board & Management
Lê Chí Liêm0.3%
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phạm Hồng Thanh0.2%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Vũ Thị Hồng Vân
Kế toán trưởng/Thành viên Hội đồng Quản trị/Phụ trách Công bố thông tin
Chu Thị Thanh Mai
Trưởng Ban kiểm soát
Phạm Hữu Hùng
Chủ tịch Hội đồng Quản trị
Lê Anh Tuấn
Thành viên Ban kiểm soát
Hồ Quốc Bình
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Thành Trung
Phụ trách Công bố thông tin
Nguyễn Quỳnh Châu
Thành viên Ban kiểm soát
Trần Thị Hoa
Kế toán trưởng
Trần Đình Dũng
Thành viên Hội đồng Quản trị
Nguyễn Quý Thịnh
Thành viên 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 →