VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

NSH

Cyclicals
Công ty Cổ phần Tập đoàn Nhôm Sông Hồng Shalumi
Tài nguyên Cơ bản/Kim loạiCT
4.700
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
7.739
Current
4.700
Gap
+64.7%
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 EBITDA52.12B
Fair EV/EBITDA12.8x
Years of data7
2
Valuation
Mid-Cycle EBITDA
52.12B
x
Fair EV/EBITDA
12.8x
-
Net Debt
505.65B
=
Equity Value
7.739
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — NSH

Earnings Quality

Fiscal year 2025

49
Weak
Accrual Quality
91
Cash Conversion
0
Receivables
100
Margin Stability
22
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.43
Moderate
DSRI
0.995
GMI
1.055
AQI
0.761
SGI
1.128
DEPI
0.914
SGAI
1.512
TATA
0.023
LVGI
1.003

The Beneish M-Score of -2.4288 indicates that NSH is not likely to be manipulating earnings, as it falls below the threshold of -1.78. However, the earnings quality score of 49.4/100, particularly low cash conversion and revenue metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 49.4/100, with 0.0/100 for eq_cash_conv and eq_revenue, indicating severe issues with cash flow and revenue recognition.
  • SGAI of 1.5121 suggests aggressive spending on sales and marketing relative to revenue growth, which may not be sustainable.
Positive Signals
  • Beneish M-Score of -2.4288 indicates low likelihood of earnings manipulation.
  • High receivables score of 100.0/100 suggests effective management of accounts receivable.
Ownership Risk

The top shareholder, a state-owned enterprise, holds 24.6% of NSH, which may influence company decisions and provide stability. However, the presence of multiple individual shareholders could lead to potential conflicts in governance.

Recommendation

Investors should closely monitor cash flow and revenue recognition practices, given the low scores in these areas. It may be prudent to adopt a cautious approach until there are signs of improvement in earnings quality metrics.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.48
Distress Zone
Sharpe
-0.45
Negative
Composite
48
Weak
Price Risk
Momentum
-6.0%
Volatility
43.8%
Max Drawdown
-43.8%

Key Ratios

Fiscal year 2025
25.90P/E
P/B0.38
P/S0.08
ROE1.5%
ROA0.4%
EPS169.91
BVPS11660.82
Gross Margin4.4%
Net Margin0.3%
D/E2.86
Current Ratio1.18
Rev Growth12.8%
Profit Growth87.6%
EV/EBITDA12.77
Div Yield0.0%

Company Overview

Issued Shares
20.7M
Charter Capital
206.9B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Nhôm
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ Phần Sản Xuất - Xuất Nhập Khẩu Thành Công
Inst
24.6%
5.1 trieu
Phạm Thị Quỳnh Thụ
Indiv
11.4%
2.4 trieu
Lê Văn Thắng
Indiv
8.7%
1.8 trieu
Đào Thị Kim Phụng
Indiv
7.4%
1.5 trieu
Nguyễn Minh Kế
Indiv
5.3%
1.1 trieu
Đỗ Thị Thanh Tùng
Indiv
3.5%
721.634
Lê Minh Tiến
Indiv
0.8%
155.818
Nguyễn Thị Bích Thủy
Indiv
0.7%
146.400
Phạm Anh Tài
Indiv
0.3%
60.980
Board & Management
Phạm Thị Quỳnh Thụ11.4%
Chủ tịch Hội đồng Quản trị
Lê Văn Thắng8.7%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Đỗ Thị Thanh Tùng3.5%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
NGUYỄN THỊ BÍCH THỦY0.7%
Trưởng phòng Tài chính - Kế toán
Phan Tiến Hòa
Phó Tổng Giám đốc
Nguyễn Ngọc Chiến
Thành viên Ban kiểm soát
Nguyễn Văn Khiêm
Trưởng Ban kiểm soát
Lưu Đức Giang
Thành viên Ban kiểm soát
Đào Vịnh Long
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Vũ Hồng Quân
Thành viên Hội đồng Quản trị độc lập
Nguyễn Duy Ngân
Thành viên Hội đồng Quản trị độc lập
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 →