VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

LBM

Construction
Công ty Cổ phần Khoáng sản và Vật liệu xây dựng Lâm Đồng
Xây dựng và Vật liệuCT
31.300
VND · Last close
Valuation Verdict
Overvalued
Medium
-120%Fair Value+120%
Intrinsic Value
14.793
Current
31.300
Gap
-52.7%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
75.31%
+
Kd(1-t)
6.36%
x
D/(D+E)
24.69%
=
WACC
10.76%
2
Growth Estimate
fundamental firm blend9.86%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
20.731
50%DCF Value
8.856
Blended Intrinsic
14.793
Value Decomposition
36%
64%
Explicit period (36%)Terminal value (64%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — LBM

Earnings Quality

Fiscal year 2025

71
Good
Accrual Quality
58
Cash Conversion
100
Receivables
100
Margin Stability
73
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.55
Low Risk
DSRI
1.377
GMI
0.919
AQI
0.834
SGI
1.372
DEPI
1.028
SGAI
1.053
TATA
-0.106
LVGI
1.420

LBM exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly with a Beneish M-Score of -2.5507, well below the manipulation threshold of -1.78. While the earnings quality score is relatively strong at 70.6, the revenue quality score of 0.0 raises significant concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.5507 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Revenue quality score of 0.0 suggests severe issues with revenue recognition practices.
Positive Signals
  • Earnings quality score of 70.6 indicates decent overall earnings quality, particularly strong cash conversion at 100.0.
Ownership Risk

The ownership structure is heavily concentrated, with 64.9% held by a single institutional investor, which may lead to governance risks and reduced oversight of management practices.

Recommendation

Investors should conduct further due diligence, particularly focusing on revenue recognition practices, and consider monitoring the company's financial disclosures closely before making investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
4.58
Safe Zone
Sharpe
0.48
Positive
Composite
57
Fair
Price Risk
Momentum
+23.7%
Volatility
20.8%
Max Drawdown
-22.8%

Key Ratios

Fiscal year 2025
9.60P/E
P/B2.12
P/S1.13
ROE22.6%
ROA15.6%
EPS3525.56
BVPS15959.83
Gross Margin24.0%
Net Margin11.8%
D/E0.54
Current Ratio1.12
Rev Growth37.2%
Profit Growth71.0%
EV/EBITDA5.82
Div Yield7.4%

Company Overview

Issued Shares
40.0M
Charter Capital
400.0B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Đầu tư và Xây dựng Thủy lợi Lâm Đồng
Inst
64.9%
26.0 trieu
afc vietnam fund
Inst
8.6%
3.4 trieu
Công ty Cổ phần Chứng khoán SSI
Inst
1.6%
137.710
Ngân hàng Thương mại Cổ phần Đầu tư và Phát triển Việt Nam - Chi nhánh Lâm Đồng
Indiv
1.3%
113.952
Lê Xuân Diệp
Indiv
1.3%
103.360
Lê Cao Quang
Indiv
0.9%
375.028
Lê Đình Hiển
Indiv
0.8%
325.028
Phạm Thị Mỹ Dung
Indiv
0.6%
46.300
Mai Nam Dương
Indiv
0.5%
216.000
Phan Đình Trung
Indiv
0.5%
41.193
Võ Xuân Sơn
Indiv
0.3%
23.000
Nguyễn Danh Cường
Indiv
0.2%
15.020
Nguyễn Quang Trung
Indiv
0.2%
18.100
Hầu Văn Tuấn
Indiv
0.1%
57.000
Đặng Ngọc Hải
Indiv
0.1%
10.000
Board & Management
Lê Cao Quang0.9%
Phó Tổng Giám đốc
Lê Đình Hiển0.8%
Chủ tịch Hội đồng Quản trị
Mai Nam Dương0.5%
Thành viên Hội đồng Quản trị
Hầu Văn Tuấn0.1%
Thành viên Hội đồng Quản trị
Nguyễn An Thái
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phạm Gia Sâm
Thành viên Hội đồng Quản trị độc lập
Trần Xuân Tâm
Người phụ trách quản trị công ty
Lê Nam Đồng
Phó Tổng Giám đốc/Trưởng phòng
Nguyễn Quang Duyệt
Phó Tổng Giám đốc
Trần Văn Hiến
Phó Tổng Giám đốc
Nguyễn Thanh Toàn
Phó Tổng Giám đốc
Nguyễn Thị Thu Hương
Thành viên Ban kiểm soát
Lê Văn Quý
Thành viên Hội đồng Quản trị
Ngô Văn Minh
Thành viên Hội đồng Quản trị
Lê Thanh Hoà
Trưởng phòng
Nguyễn Thị Thúy Nga
Trưởng Ban kiểm soát
Trần Hùng Phương
Thành viên Ban kiểm soát
Dương Thị Ngọc Ngân
Kế toán trưởng
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 →