VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

LNC

Cyclicals
Công ty Cổ phần Lệ Ninh
Hóa chấtCT
4.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
4.875
Current
4.000
Gap
+21.9%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA7.23B
Fair EV/EBITDA20.1x
Years of data7
2
Valuation
Mid-Cycle EBITDA
7.23B
x
Fair EV/EBITDA
20.1x
-
Net Debt
105.47B
=
Equity Value
4.875
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — LNC

Earnings Quality

Fiscal year 2024

82
Good
Accrual Quality
75
Cash Conversion
100
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2020

-2.85
Low Risk
DSRI
0.899
GMI
0.954
AQI
1.019
SGI
0.804
DEPI
0.000
SGAI
0.935
TATA
0.006
LVGI
1.033

LNC exhibits several concerning financial metrics, particularly in earnings quality, which raises red flags regarding potential financial manipulation. The high concentration of state ownership also poses risks related to governance and operational transparency.

Red Flags
  • Beneish M-Score of -2.8514 indicates a low likelihood of manipulation, but the earnings quality score of 31.3/100 suggests significant issues with cash conversion and revenue recognition.
  • Earnings Quality metrics show eq_cash_conv and eq_receivables at 0.0/100, indicating severe challenges in converting earnings to cash and managing receivables effectively.
Positive Signals
  • DSRI of 0.8985 suggests that inventory levels are well managed relative to sales, which is a positive indicator in the context of operational efficiency.
Ownership Risk

The overwhelming state ownership (90.7% by local government entities) can lead to potential conflicts of interest and reduced accountability, which may affect minority shareholders' rights.

Recommendation

Investors should exercise caution and closely monitor LNC's financial disclosures and governance practices. Consider waiting for improved earnings quality metrics before making any investment decisions.

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

Quantitative Scores

F-Score
8/9
Strong
Z-Score
0.17
Distress Zone
Sharpe
-1.54
Negative
Composite
51
Fair
Price Risk
Momentum
-45.0%
Volatility
94.5%
Max Drawdown
-63.1%

Key Ratios

Fiscal year 2024
46.81P/E
P/B0.39
P/S0.25
ROE1.4%
ROA0.5%
EPS139.81
BVPS10267.94
Gross Margin14.8%
Net Margin0.9%
D/E1.89
Current Ratio0.13
Rev Growth32.9%
Profit Growth34.0%
EV/EBITDA7.59
Div Yield1.3%

Company Overview

Issued Shares
8.2M
Charter Capital
82.3B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Ủy Ban Nhân Dân Tỉnh Quảng Bình
State
90.7%
7.5 trieu
Ủy Ban Nhân Dân Tỉnh Quảng Trị
State
90.7%
7.5 trieu
Nguyễn Ngọc Sơn
Indiv
0.4%
28.800
Nguyễn Mậu Hào
Indiv
0.3%
23.600
Lê Hồng Sơn
Indiv
0.1%
12.000
Hoàng Thị Phương
Indiv
0.1%
11.800
Trần Công Văn
Indiv
0.1%
10.700
Công đoàn Công ty cổ phần Lệ Ninh
Inst
0.1%
10.000
Lê Thành Hưng
Indiv
0.1%
7.900
Board & Management
Nguyễn Mậu Hào0.3%
Phó Giám đốc/Chủ tịch Hội đồng Quản trị
Lê Hồng Sơn0.1%
Trưởng Ban kiểm soát
Hoàng Thị Phương0.1%
Kế toán trưởng/Thành viên Hội đồng Quản trị
Trần Công Văn0.1%
Phó Giám đốc/Thành viên Hội đồng Quản trị
Lê Thanh Hùng0.1%
Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Thị Liên
Thành viên Ban kiểm soát
Phạm Ngọc Thành
Thành viên Hội đồng Quản trị
Lê Tùng Định
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 →