VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

LCM

Cyclicals
Công ty Cổ phần Khai thác và Chế biến Khoáng sản Lào Cai
Tài nguyên Cơ bản/Khai khoángCT
700
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
3.363
Current
700
Gap
+380.4%
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.

Distressed Valuation
Negative Equity Value Bvps Floor
BVPS
4.804
x
Discount
70%
=
Floor Value
4.804

Valuation Track Record

Retroactive intrinsic value vs actual close price — LCM

Earnings Quality

Fiscal year 2025

37
Weak
Accrual Quality
17
Cash Conversion
40
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

0.82
High Risk
DSRI
1.783
GMI
3.652
AQI
0.434
SGI
1.345
DEPI
0.742
SGAI
1.183
TATA
0.274
LVGI
1.386

The Beneish M-Score of 0.8178 significantly exceeds the threshold of -1.78, indicating a high likelihood of earnings manipulation. Coupled with a low Earnings Quality Score of 37.0/100, particularly poor metrics in revenue and margin quality, LCM presents substantial red flags for investors.

Red Flags
  • Beneish M-Score of 0.8178 indicates potential earnings manipulation.
  • Earnings Quality Score of 37.0/100, with revenue and margin quality both at 0.0/100, suggests severe issues in earnings sustainability.
  • DSRI of 1.7835 indicates significant inventory growth relative to sales, raising concerns about overstatement of revenue.
Positive Signals
  • Receivables quality score of 100.0/100 suggests effective management of receivables.
  • SGI of 1.3454 indicates potential growth in sales, although this must be viewed cautiously given other red flags.
Ownership Risk

The ownership structure is highly fragmented with no single shareholder holding a significant stake, which may lead to governance challenges and lack of accountability.

Recommendation

Investors should exercise caution and closely monitor LCM's financial disclosures for signs of improvement in earnings quality. Consider waiting for clearer signals of financial stability before making investment decisions.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
-0.18
Distress Zone
Sharpe
-1.63
Negative
Composite
39
Weak
Price Risk
Momentum
-53.8%
Volatility
107.4%
Max Drawdown
-75.8%

Key Ratios

Fiscal year 2025
-7.04P/E
P/B0.17
P/S0.44
ROE-2.3%
ROA-1.5%
EPS-113.59
BVPS4803.59
Gross Margin1.4%
Net Margin-6.2%
D/E0.61
Current Ratio1.90
Rev Growth34.5%
Profit Growth-271.7%
EV/EBITDA-14.23
Div Yield0.0%

Company Overview

Issued Shares
24.6M
Charter Capital
246.3B 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 LCM — hover nodes for intel, click to navigate

Shareholders
Lê Tuấn Điệp
Indiv
7.2%
1.8 trieu
Lưu Quang Hưng
Indiv
6.0%
1.5 trieu
Vũ Anh Tuấn
Indiv
0.5%
113.919
Phạm Bá Huy
Indiv
0.3%
69.000
Nguyễn Thị Hoa
Indiv
0.1%
28.750
Board & Management
Nguyễn Thị Hoa0.1%
Kế toán trưởng
Ngô Trường An
Thành viên Hội đồng Quản trị/Phó Giám đốc/Phụ trách Công bố thông tin
Vũ Đình Vinh
Chủ tịch Hội đồng Quản trị
Lê Tuấn Việt
Trưởng Ban Kiểm toán nội bộ
Bùi Thanh Bình
Thành viên Hội đồng Quản trị
Nghiêm Thị Nhanh
Người phụ trách quản trị công ty
Ngô Gia Huy
Thành viên Ban kiểm soát
Bùi Lan Anh
Thành viên Ban kiểm soát
Nguyễn Đức Thắng
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Trần Thị Thùy Linh
Thành viên Ban Kiểm toán nội bộ
Nhữ Ngọc Quang
Trưởng Ban kiểm soát
Hoàng Quốc Tùng
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 →