VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

LLM

Cyclicals
Tổng Công ty lắp máy Việt Nam - Công ty Cổ phần
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
20.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
28.849
Current
20.000
Gap
+44.3%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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 EBITDA74.72B
Fair EV/EBITDA8.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
74.72B
x
Fair EV/EBITDA
8.0x
-
Net Debt
-1702.30B
=
Equity Value
28.849
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — LLM

Earnings Quality

Fiscal year 2025

25
Poor
Accrual Quality
83
Cash Conversion
1
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.82
Moderate
DSRI
1.959
GMI
0.387
AQI
0.795
SGI
0.889
DEPI
1.017
SGAI
0.555
TATA
0.043
LVGI
0.987

The Beneish M-Score of -1.8208 indicates a high likelihood of earnings manipulation, as it exceeds the threshold of -1.78. Coupled with a low earnings quality score of 25.2/100, particularly poor cash conversion and receivables metrics, this stock presents significant red flags for potential financial misrepresentation.

Red Flags
  • Beneish M-Score of -1.8208, indicating potential earnings manipulation.
  • Earnings Quality Score of 25.2/100, with cash conversion at 1.1/100 and receivables at 0.0/100, signaling severe issues in cash flow management.
Positive Signals
  • DSRI of 1.9585 suggests a potential increase in inventory, which could indicate growth, but this is overshadowed by other metrics.
Ownership Risk

The overwhelming ownership by Bộ Xây Dựng at 97.9% raises concerns about governance and transparency, as state-owned enterprises (SOEs) often face scrutiny regarding accountability and operational efficiency.

Recommendation

Investors should exercise caution and consider avoiding this stock until further clarity on its financial health is provided, particularly regarding cash flow and earnings quality.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.23
Distress Zone
Sharpe
0.49
Positive
Composite
48
Weak
Price Risk
Momentum
+20.0%
Volatility
76.0%
Max Drawdown
-32.9%

Key Ratios

Fiscal year 2025
4.90P/E
P/B1.22
P/S0.31
ROE28.2%
ROA5.0%
EPS4242.77
BVPS16962.30
Gross Margin4.5%
Net Margin6.2%
D/E4.85
Current Ratio1.21
Rev Growth-11.1%
Profit Growth264.9%
EV/EBITDA-0.20
Div Yield0.0%

Company Overview

Issued Shares
79.7M
Charter Capital
797.3B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Công nghiệp nặng
Sub-industry
Máy công nghiệp
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Bộ Xây Dựng
State
97.9%
78.0 trieu
Nguyễn Thị Thu Phương
Indiv
0.4%
300.000
Board & Management
Lê Văn Tuấn
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Văn Hùng
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Trần Đình Đại
Phó Tổng Giám đốc
Bùi Đức Kiên
Chủ tịch Hội đồng Quản trị
Nguyễn Mạnh Dũng
Phó Tổng Giám đốc
Nguyễn Hữu Thành
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Tô Phi Sơn
Phụ trách Công bố thông tin/Kế toán trưởng
Nguyễn Thị Thu Trang
Trưởng Ban kiểm soát
Lê Thị Thu Hồng
Thành viên Ban kiểm soát
Trần Vũ Vương
Thành viên Hội đồng Quản trị
Lê Quốc Ân
Phó Tổng Giám đốc
Trần Thương Huyền
Thành viên Ban kiểm soát
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 →