VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

NKG

Cyclicals
Công ty Cổ phần Thép Nam Kim
Tài nguyên Cơ bản/Kim loạiCT
13.800
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
5.109
Current
13.800
Gap
-63.0%
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 EBITDA748.68B
Fair EV/EBITDA11.1x
Years of data7
2
Valuation
Mid-Cycle EBITDA
748.68B
x
Fair EV/EBITDA
11.1x
-
Net Debt
6028.25B
=
Equity Value
5.109
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — NKG

Earnings Quality

Fiscal year 2025

54
Fair
Accrual Quality
73
Cash Conversion
100
Receivables
0
Margin Stability
23
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.74
Elevated
DSRI
1.020
GMI
1.676
AQI
3.155
SGI
0.719
DEPI
0.926
SGAI
0.679
TATA
-0.068
LVGI
0.949

NKG exhibits several concerning indicators of potential earnings manipulation, particularly with a Beneish M-Score of -1.7425, which is close to the manipulation threshold. While the earnings quality score of 54.1 suggests some strengths, the low scores in receivables and revenue raise significant concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -1.7425, indicating potential earnings manipulation as it is close to the threshold of -1.78.
  • Earnings quality metrics show 0.0/100 for eq_receivables and eq_revenue, suggesting possible issues with revenue recognition and collection.
Positive Signals
  • High cash conversion score of 100.0/100 indicates strong cash flow generation relative to earnings.
  • SGI of 0.7185 suggests that sales growth is under control, which could indicate operational stability.
Ownership Risk

The ownership structure is relatively fragmented, with the largest shareholder holding only 15.9%, which may lead to governance challenges and potential misalignment of interests among shareholders.

Recommendation

Investors should conduct further due diligence on NKG's financial practices and consider monitoring future earnings reports closely for signs of improvement or further deterioration in earnings quality.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.80
Distress Zone
Sharpe
0.14
Positive
Composite
44
Weak
Price Risk
Momentum
+17.9%
Volatility
33.3%
Max Drawdown
-30.0%

Key Ratios

Fiscal year 2025
33.93P/E
P/B0.88
P/S0.45
ROE2.9%
ROA1.3%
EPS440.63
BVPS17026.38
Gross Margin5.3%
Net Margin1.3%
D/E1.16
Current Ratio1.48
Rev Growth-28.0%
Profit Growth-56.5%
EV/EBITDA21.47
Div Yield0.0%

Company Overview

Issued Shares
447.6M
Charter Capital
4475.7B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Thép và sản phẩm thép
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Hồ Minh Quang
Indiv
15.9%
71.0 trieu
Công ty TNHH Thép Trường Giang
Inst
5.0%
2.5 trieu
Nguyễn Thị Nhàn
Indiv
4.9%
8.5 trieu
Vietnam Enterprise Investments Limited
Inst
4.9%
8.9 trieu
Unicoh Specialty Chemicals Co., Ltd.
Inst
3.5%
15.9 trieu
Phạm Văn Trung
Indiv
2.7%
1.2 trieu
Đinh Hữu Thịnh
Indiv
2.7%
1.1 trieu
KIM Vietnam Growth Equity Fund
Inst
2.6%
6.8 trieu
Công ty Cổ phần Chứng khoán Vietcap
Inst
2.3%
3.0 trieu
tmam vietnam equity mother fund
Inst
2.2%
5.9 trieu
Hồ Tấn Thắng
Indiv
1.8%
784.520
Công ty TNHH Manulife (Việt Nam)
Inst
1.6%
2.1 trieu
KITMC Worldwide Vietnam RSP Balanced Fund
Inst
1.5%
4.0 trieu
Hồ Minh Phát
Indiv
1.1%
5.0 trieu
Seahedge Philippines Fund
Inst
0.8%
1.0 trieu
La Văn Tốt
Indiv
0.8%
1.0 trieu
Trần Ngọc Điều
Indiv
0.5%
2.4 trieu
Norges Bank
Inst
0.4%
750.000
Idris Ltd
Inst
0.4%
688.600
Nguyễn Hữu Kinh Luân
Indiv
0.3%
746.173
Lương Thanh Bình
Indiv
0.3%
480.905
Nguyễn Quốc Phòng
Indiv
0.2%
405.160
KITMC Worldwide Vietnam Fund II
Inst
0.2%
357.000
Kim Investment Funds - Kim Vietnam Growth Fund
Inst
0.2%
300.000
Nguyễn Vinh An
Indiv
0.1%
553.853
Nguyễn Trọng Nghĩa
Indiv
0.1%
50.000
Quỹ Đầu tư Cổ phiếu Manulife
Inst
0.1%
201.192
Nguyễn Thị Ngọc Liên
Indiv
0.1%
466.575
Board & Management
Hồ Minh Quang15.9%
Chủ tịch Hội đồng Quản trị
Võ Hoàng Vũ3.6%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Trần Ngọc Diệu0.5%
Phó Tổng Giám đốc
Nguyễn Hữu Kinh Luân0.3%
Thành viên Hội đồng Quản trị
Nguyễn Vinh An0.1%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Thị Ngọc Liên0.1%
Phó Tổng Giám đốc
Quảng Trọng Lăng
Phó Tổng Giám đốc
Võ Thị Vui
Thành viên Ban kiểm soát
Nguyễn Ngọc Ý Nhi
Thành viên Hội đồng Quản trị
Vũ Thị Huyền
Kế toán trưởng
Nguyễn Thị Bích Nhi
Trưởng Ban kiểm soát
Lê Nhật Tân
Thành viên Ban kiểm soát
Võ Thời
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 →