VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

LM7

Cyclicals
Công ty Cổ phần Lilama 7
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
2.200
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
0
Current
2.200
Gap
-100.0%
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.

Distressed Valuation
Negative Ebitda
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — LM7

Earnings Quality

Fiscal year 2024

38
Weak
Accrual Quality
27
Cash Conversion
5
Receivables
100
Margin Stability
79
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2020

-2.32
Moderate
DSRI
0.968
GMI
1.796
AQI
0.962
SGI
0.992
DEPI
0.854
SGAI
0.966
TATA
-0.041
LVGI
1.020

The Beneish M-Score of -2.3216 indicates a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality score of 47.5/100 reveals significant concerns, particularly in cash conversion and revenue recognition, which could signal underlying financial issues.

Red Flags
  • Earnings Quality Score of 47.5/100, particularly low cash conversion at 27.3/100, indicating potential liquidity issues.
  • SGI at 0.9921 suggests stagnant sales growth, which could raise concerns about future revenue generation.
Positive Signals
  • Beneish M-Score of -2.3216 is well below the manipulation threshold, suggesting a lower risk of earnings manipulation.
  • DSRI at 0.9681 indicates that inventory growth is in line with sales, which is a positive sign of operational efficiency.
Ownership Risk

With 51.0% ownership by Tổng Công ty lắp máy Việt Nam, there is a significant concentration of control, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor cash flow metrics and revenue recognition practices. Consider a cautious approach, potentially waiting for improved earnings quality indicators before making significant investments.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
-2.22
Distress Zone
Sharpe
0.08
Positive
Composite
26
Poor
Price Risk
Momentum
+3.8%
Volatility
125.4%
Max Drawdown
-39.3%

Key Ratios

Fiscal year 2024
-0.74P/E
P/B0.00
P/S0.35
ROE70.4%
ROA-19.0%
EPS-4079.84
BVPS0.00
Gross Margin-15.4%
Net Margin-47.4%
D/E-3.48
Current Ratio0.58
Rev Growth63.9%
Profit Growth3.2%
EV/EBITDA-9.05
Div Yield0.0%

Company Overview

Issued Shares
5.0M
Charter Capital
50.0B 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 LM7 — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty lắp máy Việt Nam
Inst
51.0%
2.5 trieu
Nguyễn Trọng Phan
Indiv
1.7%
82.600
Tô Minh Thúy
Indiv
1.0%
49.921
Bùi Sơn Trường
Indiv
0.7%
34.280
Nguyễn Hồng Thái
Indiv
0.4%
22.052
nguyen-minh-hoang
Indiv
0.4%
21.192
Nguyễn Văn Kiên
Indiv
0.4%
20.500
Trần Hải Sơn
Indiv
0.2%
9.008
Võ Duy Chính
Indiv
0.2%
9.008
Nguyễn Vịnh
Indiv
0.1%
7.124
Nguyễn Mạnh Hưởng
Indiv
0.1%
7.000
Vũ Anh Tuấn
Indiv
0.1%
6.275
Tô Thị Minh Hải
Indiv
0.1%
5.708
Tô Thị Hằng Nga
Indiv
0.1%
5.500
Bùi Đức Kiên
Indiv
0.1%
5.000
Board & Management
Tô Minh Thúy1.0%
Thành viên Hội đồng Quản trị
Nguyễn Hồng Thái0.4%
Phó Tổng Giám đốc
Nguyễn Minh Hoàng0.4%
Phó Tổng Giám đốc
Võ Duy Chính0.2%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc/Kế toán trưởng
Trần Hải Sơn0.2%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Vịnh0.1%
Thành viên Hội đồng Quản trị
Lê Thị Quỳnh Nhung
Trưởng Ban kiểm soát
Lê Ngọc Phước
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trần Thị Ngọc Quỳnh
Thành viên Ban kiểm soát
Trần Anh Dũng
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 →