VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

LIX

Consumer
Công ty Cổ phần Bột Giặt LIX
Hàng cá nhân & Gia dụng/Hàng cá nhânCT
33.000
VND · Last close
Valuation Verdict
Undervalued
High
-120%Fair Value+120%
Intrinsic Value
47.889
Current
33.000
Gap
+45.1%
ModelFCF DCF

Valuation Breakdown

CTHàng cá nhân & Gia dụngConsumer
Classified as consumer because ICB sector "Hàng cá nhân & Gia dụng" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
67.10%
+
Kd(1-t)
6.26%
x
D/(D+E)
32.90%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend2.47%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF163.88B
Projection years10
4
Valuation
Base FCF
163.88B
Growth Rate
2.47%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
47.889
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — LIX

Earnings Quality

Fiscal year 2025

88
Good
Accrual Quality
98
Cash Conversion
83
Receivables
100
Margin Stability
100
Revenue Quality
48

Financial Forensics

Beneish M-Score · 2025

-2.41
Moderate
DSRI
1.141
GMI
0.985
AQI
0.897
SGI
1.066
DEPI
1.017
SGAI
1.129
TATA
-0.004
LVGI
1.083

LIX demonstrates a low risk of earnings manipulation as indicated by a Beneish M-Score of -2.4065, well below the manipulation threshold of -1.78. The company's strong earnings quality score of 87.6/100, particularly in receivables and margin metrics, further supports its financial integrity.

Positive Signals
  • Earnings Quality Score of 87.6/100 indicates strong overall earnings quality.
  • High accrual score of 98.4/100 suggests effective management of earnings without aggressive accounting practices.
Ownership Risk

The ownership structure is dominated by Tập đoàn Hóa chất Việt Nam with 51.0%, indicating potential influence over strategic decisions. However, the presence of multiple institutional shareholders may provide a level of oversight.

Recommendation

Continue monitoring LIX for any changes in earnings quality metrics, particularly revenue recognition practices. Given the strong earnings quality indicators, consider a buy position for long-term investment.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
5.34
Safe Zone
Sharpe
0.62
Positive
Composite
77
Strong
Price Risk
Momentum
+18.6%
Volatility
24.0%
Max Drawdown
-20.9%

Key Ratios

Fiscal year 2025
12.16P/E
P/B2.34
P/S0.79
ROE20.2%
ROA13.3%
EPS3083.49
BVPS16026.33
Gross Margin21.7%
Net Margin6.5%
D/E0.55
Current Ratio1.96
Rev Growth5.5%
Profit Growth-0.8%
EV/EBITDA7.54
Div Yield0.0%

Company Overview

Issued Shares
64.8M
Charter Capital
648.0B VND
Sector (ICB L2)
Hàng cá nhân & Gia dụng
Industry (ICB L3)
Hàng cá nhân
Sub-industry
Hàng cá nhân
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Hóa chất Việt Nam
Inst
51.0%
33.0 trieu
Công ty Cổ phần Khami
Inst
5.1%
1.6 trieu
Red River Holding
Inst
5.0%
1.1 trieu
Ftif - Templeton Frontier Markets Fund
Inst
4.2%
899.980
Võ Thành Danh
Indiv
1.3%
401.000
Lâm Văn Kiệt
Indiv
1.1%
239.976
Lưu Kim Huệ
Indiv
0.4%
140.040
Nguyễn Thị Phương Liên
Indiv
0.3%
72.175
Lê Thị Liên
Indiv
0.3%
72.000
Vũ Hoàng Chương
Indiv
0.2%
65.209
Nguyễn Phước Hùng
Indiv
0.2%
41.000
Trần Phạm Thùy Vy
Indiv
0.1%
73.248
Board & Management
Vũ Hoàng Chương0.2%
Thành viên Hội đồng Quản trị
Đoàn Thị Tám
Thành viên Hội đồng Quản trị/Phụ trách Công bố thông tin
Nguyễn Thị Thúy Vân
Thành viên Ban kiểm soát
Phạm Thị Kim Hồng
Kế toán trưởng/Trưởng phòng Tài chính - Kế toán
Cao Thành Tín
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Bùi Công Thản
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phạm Quốc Đại
Chủ tịch Hội đồng Quản trị
Phạm Thị Huyền
Thành viên Ban kiểm soát
Trương Thị Trâm
Trưởng Ban kiểm soát
Lê Đình Vỹ
Phó Tổng Giám đốc/Người phụ trách quản trị công ty
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 →