VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

MDC

Cyclicals
Công ty Cổ phần Than Mông Dương - Vinacomin
Tài nguyên Cơ bản/Khai khoángCT
10.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
25.382
Current
10.500
Gap
+141.7%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTTài nguyên Cơ bảnCyclical
Classified as cyclical because ICB sector "Tài nguyên Cơ bản" 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 EBITDA198.88B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
198.88B
x
Fair EV/EBITDA
5.0x
-
Net Debt
450.78B
=
Equity Value
25.382
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — MDC

Earnings Quality

Fiscal year 2025

77
Good
Accrual Quality
63
Cash Conversion
100
Receivables
100
Margin Stability
82
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-3.10
Low Risk
DSRI
0.666
GMI
1.146
AQI
1.074
SGI
1.016
DEPI
1.053
SGAI
0.993
TATA
-0.092
LVGI
1.012

MDC exhibits a Beneish M-Score of -3.096, indicating a lower likelihood of earnings manipulation. However, the earnings quality score of 77.1 suggests some concerns, particularly with revenue recognition, which scored 0.0, raising potential red flags regarding revenue integrity.

Red Flags
  • Earnings Quality Score of 0.0 for revenue indicates significant issues with revenue recognition.
  • Beneish M-Score of -3.096, while below the manipulation threshold, still warrants caution given the context of Vietnamese SOEs and conglomerates.
Positive Signals
  • Strong cash conversion score of 100.0 indicates effective cash management.
  • Low DSRI of 0.6660 suggests that inventory levels are well managed relative to sales.
Ownership Risk

The top shareholder, Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam, holds a significant 65.0% stake, which may lead to potential conflicts of interest and reduced minority shareholder influence.

Recommendation

Investors should closely monitor revenue recognition practices and consider engaging with management regarding transparency in financial reporting. A cautious approach is advised given the elevated risk profile.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
2.45
Grey Zone
Sharpe
-0.33
Negative
Composite
70
Fair
Price Risk
Momentum
-1.1%
Volatility
18.5%
Max Drawdown
-40.4%

Key Ratios

Fiscal year 2025
6.68P/E
P/B0.68
P/S0.08
ROE9.9%
ROA2.8%
EPS1511.76
BVPS14818.65
Gross Margin9.1%
Net Margin1.2%
D/E2.62
Current Ratio0.63
Rev Growth1.6%
Profit Growth-39.3%
EV/EBITDA4.31
Div Yield0.0%

Company Overview

Issued Shares
21.4M
Charter Capital
214.2B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai thác Than
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
65.0%
13.9 trieu
Raw & Refined Commodities AG
Indiv
17.0%
3.6 trieu
Mai Tất Lã
Indiv
0.1%
19.973
Board & Management
Tạ Văn Bền
Phó Giám đốc
Hòa Quang Trung
Phó Giám đốc
Nguyễn Hữu Hùng
Phó Giám đốc
Vũ Tiến Quang
Phó Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Thế Hanh
Thành viên Ban kiểm soát
Hoàng Trọng Hiệp
Thành viên Hội đồng Quản trị
Phạm Cẩm Hải
Kế toán trưởng
Vadym D’Omin
Thành viên Hội đồng Quản trị
Trần Thế Thành
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Tâm
Trưởng Ban kiểm soát
Dương Hải Yến
Thành viên Ban kiểm soát
Nguyễn Thanh Sơn
Phụ trách Công bố thông tin
Nguyễn Quế Thanh
Thành viên Hội đồng Quản trị/Giám đốc điều hành
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 →