VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

MIC

Cyclicals
Công ty Cổ phần Kỹ nghệ Khoáng sản Quảng Nam
Tài nguyên Cơ bản/Khai khoángCT
11.800
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
7.309
Current
11.800
Gap
-38.1%
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 EBITDA15.58B
Fair EV/EBITDA5.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
15.58B
x
Fair EV/EBITDA
5.7x
-
Net Debt
26.66B
=
Equity Value
7.309
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — MIC

Earnings Quality

Fiscal year 2025

49
Weak
Accrual Quality
59
Cash Conversion
100
Receivables
0
Margin Stability
9
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.92
Low Risk
DSRI
0.800
GMI
1.542
AQI
1.071
SGI
0.822
DEPI
0.869
SGAI
0.893
TATA
-0.103
LVGI
0.808

The Beneish M-Score of -2.9242 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 48.6/100, particularly low scores in receivables and revenue metrics, raise concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 48.6/100, with 0.0/100 in eq_receivables and eq_revenue indicating potential issues in revenue recognition and cash flow management.
  • GMI of 1.5418 suggests increasing gross margins, which could be unsustainable if not supported by operational efficiency.
Positive Signals
  • Beneish M-Score of -2.9242 indicates a low likelihood of earnings manipulation, suggesting a more reliable financial reporting environment.
  • High cash conversion score of 100.0/100 indicates effective cash management despite other weaknesses.
Ownership Risk

The concentrated ownership structure, with the top two institutional shareholders holding a combined 50.3%, may lead to governance risks and potential conflicts of interest, particularly in decision-making processes.

Recommendation

Investors should closely monitor the company's revenue recognition practices and overall earnings quality. It may be prudent to approach investment with caution, considering the elevated risks associated with earnings sustainability.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
2.48
Grey Zone
Sharpe
-0.10
Negative
Composite
33
Weak
Price Risk
Momentum
-5.5%
Volatility
50.8%
Max Drawdown
-62.1%

Key Ratios

Fiscal year 2025
74.54P/E
P/B1.17
P/S0.58
ROE1.6%
ROA0.9%
EPS170.38
BVPS10866.85
Gross Margin13.2%
Net Margin0.8%
D/E0.62
Current Ratio0.91
Rev Growth-17.8%
Profit Growth-86.0%
EV/EBITDA10.46
Div Yield0.0%

Company Overview

Issued Shares
8.6M
Charter Capital
85.8B 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 MIC — hover nodes for intel, click to navigate

Shareholders
Công ty Cổ Phần Tập Đoàn Đầu Tư Việt Phương
Inst
25.6%
2.2 trieu
Công ty Cổ Phần Vp Silica
Inst
24.7%
2.1 trieu
Nguyễn Bá Phong
Indiv
10.6%
909.695
Lê Tuấn Điệp
Indiv
6.2%
531.425
Lê Thị Thuận
Indiv
4.7%
261.435
Joji Tsukamoto
Indiv
4.3%
237.445
Công ty Cổ phần Kinh doanh Bất động sản VHC
Inst
4.3%
237.445
Nguyễn Thị Kim Dung
Indiv
4.2%
235.200
Lê Thị Hạnh
Indiv
1.8%
102.000
Nguyễn Xuân Lư
Indiv
1.2%
68.202
Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước
State
1.1%
58.900
Nguyễn Dũng
Indiv
0.1%
7.882
Board & Management
Nguyễn Xuân Lư1.2%
Thành viên Hội đồng Quản trị
Phạm Văn Sa
Phó Tổng Giám đốc
Nguyễn Đình Chinh
Phó Tổng Giám đốc
Hoàng Lê Sơn
Chủ tịch Hội đồng Quản trị/Hội đồng quản trị
Nguyễn Bá Cảnh
Thành viên Hội đồng Quản trị
Trần Văn Giang
Thành viên Ban kiểm soát
Hoàng Minh Sang
Thành viên Ban kiểm soát
Trần Thanh Sơn
Phó Tổng Giám đốc
Nguyễn Anh Tài
Thành viên Ban kiểm soát
Phạm Ngọc An
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Thế Lâm
Thành viên Hội đồng Quản trị
Phạm Văn Lâm
Phó Tổng Giám đốc
Nguyễn Thanh Bình
Phó Chủ tịch 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 →