VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

LMI

Cyclicals
Công ty Cổ phần Đầu tư Xây dựng Lắp máy IDICO
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
9.800
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
22.655
Current
9.800
Gap
+131.2%
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 EBITDA22.01B
Fair EV/EBITDA8.1x
Years of data7
2
Valuation
Mid-Cycle EBITDA
22.01B
x
Fair EV/EBITDA
8.1x
-
Net Debt
54.30B
=
Equity Value
22.655
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — LMI

Earnings Quality

Fiscal year 2024

66
Fair
Accrual Quality
94
Cash Conversion
49
Receivables
100
Margin Stability
30
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-1.89
Moderate
DSRI
1.355
GMI
0.811
AQI
1.641
SGI
1.041
DEPI
0.961
SGAI
1.443
TATA
0.015
LVGI
0.772

LMI exhibits several warning signs of potential earnings manipulation, as indicated by its Beneish M-Score of -1.8915, which exceeds the manipulation threshold. While the earnings quality score of 65.9 suggests some strengths, the low cash conversion and revenue metrics raise concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -1.8915 indicates potential manipulation, exceeding the threshold of -1.78.
  • Earnings quality cash conversion score of 49.1/100 is low, suggesting issues with converting earnings into cash.
  • Revenue quality score of 0.0/100 raises significant concerns about the reliability of reported revenues.
Positive Signals
  • High receivables quality score of 100.0/100 indicates strong management of receivables.
  • Accrual quality score of 93.8/100 suggests that the company is effectively managing its accruals.
Ownership Risk

The ownership structure shows significant concentration, with the top shareholder holding 22.8%. This could lead to potential governance issues and conflicts of interest, especially given the presence of state-owned enterprises (SOEs) in the shareholder mix.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow statements and revenue recognition practices. Consider monitoring for any changes in management or ownership that could impact governance and transparency.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
2.01
Grey Zone
Sharpe
-0.12
Negative
Composite
63
Fair
Price Risk
Momentum
-0.9%
Volatility
24.2%
Max Drawdown
-16.7%

Key Ratios

Fiscal year 2024
7.29P/E
P/B0.60
P/S0.21
ROE8.9%
ROA3.2%
EPS1444.77
BVPS16436.54
Gross Margin16.4%
Net Margin3.0%
D/E1.20
Current Ratio1.31
Rev Growth4.1%
Profit Growth45.8%
EV/EBITDA5.43
Div Yield8.2%

Company Overview

Issued Shares
5.5M
Charter Capital
55.0B 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 LMI — hover nodes for intel, click to navigate

Shareholders
nguyen-cao-ha
Indiv
22.8%
1.3 trieu
Tổng Công ty IDICO
Inst
20.1%
1.1 trieu
Nguyễn Thị Thủy
Indiv
7.3%
403.060
Công ty TNHH MTV Phát Triển Đô Thị Và Khu Công Nghiệp Idico
Inst
5.2%
285.665
Công ty Cổ phần Đầu tư Phát triển Nhà và Đô thị IDICO
Inst
4.8%
264.424
Nguyễn Quang Đồng
Indiv
4.4%
239.900
Vũ Thị Hiền
Indiv
1.9%
107.500
Nguyễn Quốc Dương
Indiv
1.5%
81.000
nguyen-dang-hung
Indiv
1.3%
70.000
nguyen-khanh-duy
Indiv
1.3%
70.000
Phạm Minh Hải
Indiv
1.2%
67.800
Đoàn Thị Hương
Indiv
1.1%
58.600
Thái Hữu Hùng
Indiv
0.9%
50.000
Hàn Thị Hằng
Indiv
0.4%
25.000
Ngô Ngọc Quỳnh Như
Indiv
0.4%
23.000
Nguyễn Trọng Thạo
Indiv
0.3%
18.300
Nguyễn Đăng Cao
Indiv
0.3%
15.000
Board & Management
Nguyễn Cao Hà22.8%
Giám đốc
Nguyễn Thị Thủy7.3%
Chủ tịch Hội đồng Quản trị
Nguyễn Quang Đồng4.4%
Phó Giám đốc/Thành viên Hội đồng Quản trị
Vũ Thị Hiền1.9%
Kế toán trưởng/Thành viên Hội đồng Quản trị
Phạm Minh Hải1.2%
Thành viên Ban kiểm soát
Thái Hữu Hùng0.9%
Thành viên Hội đồng Quản trị
Hàn Thị Hằng0.4%
Thành viên Ban kiểm soát
Trần Thị Ngọc Loan
Trưởng Ban kiểm soát
Nguyễn Văn Vinh
Phó Giám đốc
Trần Thiện Thành
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 →