VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

NHV

Cyclicals
Công ty Cổ phần Sức khỏe Hồi sinh Việt Nam
Tài nguyên Cơ bản/Kim loạiCT
600
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
7.691
Current
600
Gap
+500.0%
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 EBITDA2.30B
Fair EV/EBITDA18.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
2.30B
x
Fair EV/EBITDA
18.5x
-
Net Debt
455.95M
=
Equity Value
7.691
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — NHV

Earnings Quality

Fiscal year 2021

0
Poor
Accrual Quality
0
Cash Conversion
0

Financial Forensics

Beneish M-Score · 2015

-1.16
High Risk
DSRI
1.120
GMI
0.615
AQI
0.501
SGI
2.483
DEPI
0.599
SGAI
2.418
TATA
0.140
LVGI
1.219

NHV exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly indicated by its high Sales Growth Index (SGI) and low Total Accruals to Total Assets (TATA). However, the Beneish M-Score of -1.1567 remains below the manipulation threshold, indicating that while caution is warranted, outright fraud is not definitively indicated.

Red Flags
  • SGI of 2.4829 suggests aggressive revenue growth that may not be sustainable.
  • Earnings Quality Score of 43.5/100 indicates below-average earnings quality, particularly concerning the cash conversion metric at 0.0/100.
Positive Signals
  • Receivables quality score of 100.0/100 indicates strong management of receivables, which is a positive sign for cash flow sustainability.
Ownership Risk

The ownership structure is fragmented with no single shareholder holding a controlling stake, which may mitigate risks associated with potential conflicts of interest. However, the significant individual stakes could lead to coordinated actions that may not align with minority shareholder interests.

Recommendation

Investors should closely monitor NHV's revenue growth trends and earnings quality metrics. It may be prudent to adopt a cautious investment approach or consider waiting for improved earnings quality before making significant commitments.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
16.47
Safe Zone
Sharpe
-1.32
Negative
Composite
33
Weak
Price Risk
Momentum
-63.2%
Volatility
93.2%
Max Drawdown
-61.1%

Key Ratios

Fiscal year 2021
17.86P/E
P/B1.64
P/S18.25
ROE9.2%
ROA8.7%
EPS1634.73
BVPS17831.92
Gross Margin97.5%
Net Margin102.2%
D/E0.05
Current Ratio28.75
Profit Growth122.0%
EV/EBITDA20.50
Div Yield2.4%

Company Overview

Issued Shares
5.5M
Charter Capital
54.8B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Kim Loại màu
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Hoàng Đức Hải
Indiv
5.4%
297.300
Nguyễn Trọng Phong
Indiv
4.7%
258.000
Vũ Văn Chính
Indiv
4.4%
242.000
Nguyễn Thị Thanh Huyền
Indiv
4.0%
220.000
Nguyễn Đức Tiến
Indiv
2.1%
67.600
Lê Quốc Khánh
Indiv
1.3%
42.000
Lý Thị Thu Hương
Indiv
0.5%
16.000
Nguyễn Đức Thắng
Indiv
0.3%
8.000
Dương Cao Sơn
Indiv
0.2%
6.000
Trịnh Thị Tâm
Indiv
0.1%
4.800
Board & Management
Trần Anh Tuấn
Chủ tịch Hội đồng Quản trị
Trần Thị Huyền Trang
Trưởng Ban kiểm soát
Nguyễn Thị Đoàn
Thành viên Ban kiểm soát
Mai Thị Hiền
Kế toán trưởng
Mai Thị Hiên
Trưởng phòng Tài chính - Kế toán
Lê Minh Phương
Thành viên Hội đồng Quản trị
Trần Văn Sản
Thành viên Hội đồng Quản trị
Lưu Quang Thịnh
Tổng Giám đốc/Phụ trách Công bố thông tin
Nguyễn Thị Ngọc Linh
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 →