VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

NAG

Cyclicals
Công ty Cổ phần Tập đoàn Nagakawa
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
8.300
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
8.287
Current
8.300
Gap
-0.2%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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.

Distressed Valuation
Negative Equity Value Bvps Floor
BVPS
11.838
x
Discount
70%
=
Floor Value
11.838

Valuation Track Record

Retroactive intrinsic value vs actual close price — NAG

Earnings Quality

Fiscal year 2025

64
Fair
Accrual Quality
86
Cash Conversion
0
Receivables
100
Margin Stability
100
Revenue Quality
86

Financial Forensics

Beneish M-Score · 2024

-2.11
Moderate
DSRI
0.903
GMI
1.333
AQI
0.919
SGI
1.286
DEPI
0.842
SGAI
0.728
TATA
0.009
LVGI
1.020

NAG exhibits a Beneish M-Score of -2.1085, indicating a low likelihood of earnings manipulation. However, the earnings quality metrics reveal significant concerns, particularly in cash conversion, which may pose risks to financial stability.

Red Flags
  • GMI of 1.3333 suggests increasing gross margins that may not be sustainable.
  • Cash conversion score of 33.6/100 indicates poor ability to convert earnings into cash, raising concerns about liquidity.
Positive Signals
  • Earnings Quality Score of 77.3/100 reflects overall strong earnings quality, particularly in receivables and margins.
  • DSRI of 0.9029 indicates that inventory levels are well-managed relative to sales, which is a positive sign.
Ownership Risk

The top shareholders hold a significant portion of the company, with the largest individual owning 33.3%. This concentration may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor cash flow performance and consider diversifying holdings to mitigate risks associated with ownership concentration.

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

Quantitative Scores

F-Score
1/9
Weak
Z-Score
1.83
Grey Zone
Sharpe
-0.82
Negative
Composite
42
Weak
Price Risk
Momentum
-22.2%
Volatility
46.3%
Max Drawdown
-58.0%

Key Ratios

Fiscal year 2025
9.07P/E
P/B0.64
P/S0.09
ROE7.5%
ROA1.6%
EPS837.78
BVPS11838.28
Gross Margin9.4%
Net Margin1.0%
D/E3.66
Current Ratio1.15
Rev Growth21.3%
Profit Growth20.0%
EV/EBITDA11.97
Div Yield0.0%

Company Overview

Issued Shares
38.6M
Charter Capital
386.2B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Hàng điện & điện tử
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Nguyễn Đức Khả
Indiv
33.3%
12.8 trieu
Nguyễn Thị Huyền Thương
Indiv
7.2%
2.8 trieu
nguyen-son-nam
Indiv
5.0%
788.236
La Mỹ Phượng
Indiv
4.8%
803.031
Huy Thị Dung
Indiv
0.1%
42.684
Board & Management
Nguyễn Đức Khả33.3%
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Huyền Thương7.2%
Phó Chủ tịch Hội đồng Quản trị/Tổng Giám đốc
Huy Thị Dung0.1%
Phó Tổng Giám đốc/Kế toán trưởng
Nguyễn Ngọc Quý
Thành viên Hội đồng Quản trị
Nguyễn Thị Thu Thảo
Trưởng Ban kiểm soát
Trương Đào Hải Hà
Thành viên Hội đồng Quản trị
Nguyễn Mạnh Truyền
Phó Tổng Giám đốc
Đào Thị Soi
Thành viên Hội đồng Quản trị
Vũ Tiến Thành
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 →