VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

MGC

Cyclicals
Công ty Cổ phần Địa chất mỏ - TKV
Tài nguyên Cơ bản/Khai khoángCT
13.200
VND · Last close
Valuation Verdict
Overvalued
Medium
-120%Fair Value+120%
Intrinsic Value
6.990
Current
13.200
Gap
-47.0%
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 EBITDA22.57B
Fair EV/EBITDA5.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
22.57B
x
Fair EV/EBITDA
5.7x
-
Net Debt
52.97B
=
Equity Value
6.990
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — MGC

Earnings Quality

Fiscal year 2024

84
Good
Accrual Quality
100
Cash Conversion
88
Receivables
100
Margin Stability
75
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.42
Moderate
DSRI
1.265
GMI
1.046
AQI
0.674
SGI
0.942
DEPI
1.270
SGAI
1.011
TATA
-0.001
LVGI
1.151

MGC exhibits an elevated risk of financial manipulation as indicated by its Beneish M-Score of -2.4205, which is below the manipulation threshold of -1.78. While the earnings quality score is relatively strong at 83.7, the concerning revenue quality metric of 0.0 suggests potential issues in revenue recognition.

Red Flags
  • Beneish M-Score of -2.4205 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Revenue quality score of 0.0/100 raises concerns about the legitimacy of reported revenues.
Positive Signals
  • Earnings Quality Score of 83.7/100 indicates overall strong earnings quality, particularly in accruals (99.6/100) and receivables (100.0/100).
Ownership Risk

The ownership structure is heavily concentrated, with Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam holding 86.6%. This concentration may lead to governance risks and potential conflicts of interest, limiting minority shareholder influence.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly regarding revenue recognition practices. Monitoring future earnings reports for consistency with cash flow will be essential.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.95
Grey Zone
Sharpe
-0.01
Negative
Composite
61
Fair
Price Risk
Momentum
+19.9%
Volatility
66.4%
Max Drawdown
-61.6%

Key Ratios

Fiscal year 2024
74.61P/E
P/B1.08
P/S0.37
ROE2.7%
ROA1.3%
EPS284.51
BVPS10321.51
Gross Margin15.6%
Net Margin0.9%
D/E1.19
Current Ratio1.35
Rev Growth-5.8%
Profit Growth-46.0%
EV/EBITDA10.25
Div Yield1.3%

Company Overview

Issued Shares
10.8M
Charter Capital
108.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai khoáng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
86.6%
9.4 trieu
Lê Văn Lân
Indiv
0.1%
11.000
Board & Management
Lê Thị Kim Dung
Trưởng Ban kiểm soát
Đỗ Văn Trường
Thành viên Hội đồng Quản trị
Hà Minh Thọ
Thành viên Hội đồng Quản trị/Giám đốc
Lưu Tiến Quỳnh
Người phụ trách quản trị công ty/Phụ trách Công bố thông tin
Nguyễn Thị Hồng Lan
Kế toán trưởng
Nguyễn Đức Luận
Thành viên Ban kiểm soát
Phạm Văn Ngôn
Thành viên Hội đồng Quản trị/Phó Giám đốc
Vũ Văn Khẩn
Chủ tịch Hội đồng Quản trị
Hoàng Kim An
Thành viên Ban kiểm soát
Phạm Văn Khảm
Thành viên Hội đồng Quản trị
Nguyễn Xuân Huệ
Phó Giám đốc
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 →