VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

MPT

Consumer
Công ty Cổ phần Tập đoàn MPT
Hàng cá nhân & Gia dụng/Hàng cá nhânCT
600
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
4.856
Current
600
Gap
+500.0%
ModelFCF DCF

Valuation Breakdown

CTHàng cá nhân & Gia dụngConsumer
Classified as consumer because ICB sector "Hàng cá nhân & Gia dụng" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

Distressed Valuation
Negative Cash Flow
BVPS
9.711
x
Discount
50%
=
Floor Value
9.711

Valuation Track Record

Retroactive intrinsic value vs actual close price — MPT

Earnings Quality

Fiscal year 2025

52
Fair
Accrual Quality
99
Cash Conversion
5

Financial Forensics

Beneish M-Score · 2021

-1.05
High Risk
DSRI
0.274
GMI
0.617
AQI
1.003
SGI
3.563
DEPI
0.398
SGAI
0.252
TATA
-0.033
LVGI
0.677

MPT exhibits a moderate risk profile with a Beneish M-Score of -1.05, indicating a low likelihood of earnings manipulation. However, the significant SGI of 3.5634 raises concerns about aggressive revenue growth that may not be sustainable.

Red Flags
  • SGI of 3.5634 suggests aggressive revenue growth that may not be supported by underlying fundamentals.
  • Earnings Quality Score of 66.7/100, particularly low scores in eq_margin (0.0/100) and eq_revenue (0.0/100), indicate potential issues with revenue recognition and profit margins.
Positive Signals
  • Beneish M-Score of -1.05 is well below the manipulation threshold of -1.78, suggesting a lower likelihood of earnings manipulation.
  • High cash conversion rate (eq_cash_conv of 100.0/100) indicates strong cash flow relative to earnings.
Ownership Risk

The ownership structure is concentrated among a few individuals, with the top five shareholders holding a combined 42.3%. This concentration may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should monitor MPT's revenue growth closely, given the high SGI, and consider a deeper analysis of its revenue recognition practices. Maintaining a diversified portfolio may mitigate risks associated with ownership concentration.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
1.56
Distress Zone
Sharpe
-0.03
Negative
Composite
63
Fair
Price Risk
Momentum
+0.0%
Volatility
171.0%
Max Drawdown
-44.4%

Key Ratios

Fiscal year 2025
-14.41P/E
P/B0.06
P/S0.00
ROE-0.4%
ROA-0.4%
EPS-42.05
BVPS9711.01
D/E0.07
Current Ratio15.23
Profit Growth95.9%
EV/EBITDA-33.17
Div Yield0.0%

Company Overview

Issued Shares
17.1M
Charter Capital
171.1B VND
Sector (ICB L2)
Hàng cá nhân & Gia dụng
Industry (ICB L3)
Hàng cá nhân
Sub-industry
Hàng May mặc
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tạ Hữu Khôi
Indiv
12.9%
2.2 trieu
Nguyễn Thị Dậu
Indiv
10.0%
1.7 trieu
Ngô Văn Triệu
Indiv
4.9%
472.600
Nguyễn Chí Quảng
Indiv
4.3%
675.000
Công ty Cổ Phần Đầu Tư Quốc Tế Abc Group
Inst
4.2%
453.716
Đào Hồng Sơn
Indiv
4.1%
395.400
Chu Ngọc Cường
Indiv
0.1%
22.400
Board & Management
Lê Khánh Trình
Phó Tổng Giám đốc
Nguyễn Thị Hải Yến
Kế toán trưởng
Hoàng Việt Lân
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Bá Thắng
Thành viên Ban kiểm soát
Cao Tiến Thành
Thành viên Ban kiểm soát
Nguyễn Gia Khoa
Chủ tịch Hội đồng Quản trị
Phạm Thị Thu Hoài
Trưởng Ban kiểm soát
Lưu Quang Minh
Phó Tổng Giám đốc/Phụ trách Công bố thông tin/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 →