VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

NSG

Cyclicals
Công ty Cổ phần Nhựa Sài Gòn
Hóa chấtCT
13.000
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
0
Current
13.000
Gap
-100.0%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 Ebitda
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — NSG

Earnings Quality

Fiscal year 2024

19
Poor
Accrual Quality
44
Cash Conversion
10
Receivables
0
Margin Stability
22
Revenue Quality
6

Financial Forensics

Beneish M-Score · 2017

-3.28
Low Risk
DSRI
0.969
GMI
0.894
AQI
0.861
SGI
0.737
DEPI
1.129
SGAI
1.346
TATA
-0.088
LVGI
0.916

The Beneish M-Score of -3.283 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 56.6 suggests moderate concerns, particularly in receivables and revenue recognition, which could signal potential issues in revenue reporting.

Red Flags
  • Earnings Quality Score of 56.6/100 indicates potential issues with revenue recognition, particularly with 0.0/100 in eq_receivables and eq_revenue.
  • SGAI of 1.3458 suggests aggressive spending on sales and marketing, which may not be translating into revenue growth, indicating inefficiencies.
Positive Signals
  • Beneish M-Score of -3.283 suggests a low likelihood of earnings manipulation.
  • Cash conversion score of 100.0/100 indicates strong cash flow generation relative to earnings.
Ownership Risk

With 45.0% of shares held by Tổng Công ty Công nghiệp Sài Gòn, there is a significant institutional presence that may provide stability. However, the high concentration of individual shareholders (totaling 68.5%) could lead to governance issues and potential conflicts of interest.

Recommendation

Investors should closely monitor revenue recognition practices and the company's ability to convert sales into cash. Given the elevated risk level, a cautious approach is advised, potentially waiting for clearer signals of operational efficiency before making significant investments.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
-3.08
Distress Zone
Sharpe
-0.09
Negative
Composite
6
Poor
Price Risk
Momentum
-26.9%
Volatility
84.1%
Max Drawdown
-32.0%

Key Ratios

Fiscal year 2024
-11.51P/E
P/B0.00
P/S10.32
ROE56.3%
ROA-14.0%
EPS-1129.63
BVPS0.00
Gross Margin-10.0%
Net Margin-89.7%
D/E-4.07
Current Ratio0.13
Rev Growth-33.4%
Profit Growth-165.2%
EV/EBITDA-16.84
Div Yield0.0%

Company Overview

Issued Shares
8.6M
Charter Capital
86.4B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Công nghiệp Sài Gòn
Inst
45.0%
3.9 trieu
nguyen-thanh-ha
Indiv
24.0%
2.1 trieu
Lê Đức Phùng
Indiv
12.4%
1.1 trieu
Dịp Văn Minh
Indiv
7.1%
611.043
Phan Tôn Ngọc Tiến
Indiv
5.0%
428.780
Board & Management
Lê Văn Quang
Phó Tổng Giám đốc
Lâm Tử Thanh
Phó Chủ tịch Hội đồng Quản trị
Lê Điền Trung
Thành viên Hội đồng Quản trị
Cao Văn Sang
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Đoàn Quốc Tuấn
Phó Tổng Giám đốc
Trương Thị Thiên Trang
Thành viên Hội đồng Quản trị
Bùi Quốc Huy
Chủ tịch Hội đồng Quản trị
Phạm Thanh Phong
Thành viên Ban kiểm soát
Trần Viết Dũng
Thành viên Ban kiểm soát
Hồ Thúy Hà
Trưởng 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 →