VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

OIL

Cyclicals
Tổng Công ty Dầu Việt Nam - Công ty Cổ phần
Dầu khí/Sản xuất Dầu khíCT
15.600
VND · Last close
Valuation Verdict
Undervalued
High
-120%Fair Value+120%
Intrinsic Value
56.056
Current
15.600
Gap
+259.3%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDầu khíCyclical
Classified as cyclical because ICB sector "Dầu khí" 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 EBITDA658.19B
Fair EV/EBITDA25.3x
Years of data7
2
Valuation
Mid-Cycle EBITDA
658.19B
x
Fair EV/EBITDA
25.3x
-
Net Debt
5378.47B
=
Equity Value
56.056
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — OIL

Earnings Quality

Fiscal year 2025

88
Good
Accrual Quality
97
Cash Conversion
100
Receivables
100
Margin Stability
55
Revenue Quality
33

Financial Forensics

Beneish M-Score · 2025

-2.37
Moderate
DSRI
0.817
GMI
1.164
AQI
1.025
SGI
1.237
DEPI
0.971
SGAI
0.835
TATA
-0.009
LVGI
1.029

OIL exhibits a Beneish M-Score of -2.3658, indicating a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality metrics reveal concerning areas, particularly in revenue recognition and profit margins, which could pose risks to financial stability.

Red Flags
  • Earnings Quality Score of 87.8/100 is strong, but eq_margin at 55.3/100 and eq_revenue at 33.3/100 suggest potential issues with profitability and revenue recognition.
Positive Signals
  • Beneish M-Score of -2.3658 indicates low likelihood of earnings manipulation, suggesting a more reliable financial reporting.
Ownership Risk

The ownership structure is heavily concentrated, with Tập Đoàn Công Nghiệp – Năng Lượng Quốc Gia Việt Nam holding 80.5% and the state owning 35.1%. This could lead to governance risks and potential conflicts of interest, impacting minority shareholders.

Recommendation

Investors should closely monitor the company's revenue recognition practices and profit margins. Given the elevated risk level, consider a cautious approach, possibly waiting for improved earnings quality metrics before making significant investments.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
3.60
Safe Zone
Sharpe
0.47
Positive
Composite
81
Strong
Price Risk
Momentum
+8.9%
Volatility
44.7%
Max Drawdown
-35.6%

Key Ratios

Fiscal year 2025
38.13P/E
P/B1.55
P/S0.11
ROE4.1%
ROA1.0%
EPS411.64
BVPS10142.19
Gross Margin2.9%
Net Margin0.3%
D/E2.95
Current Ratio1.16
Rev Growth23.7%
Profit Growth3.6%
EV/EBITDA28.85
Div Yield0.0%

Company Overview

Issued Shares
201.4M
Charter Capital
10342.3B VND
Sector (ICB L2)
Dầu khí
Industry (ICB L3)
Sản xuất Dầu khí
Sub-industry
Sản xuất và Khai thác dầu khí
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập Đoàn Công Nghiệp – Năng Lượng Quốc Gia Việt Nam
Inst
80.5%
832.8 trieu
Ủy Ban Quản Lý Vốn Nhà Nước Tại Doanh Nghiệp
State
35.1%
363.0 trieu
Công ty Cổ phần Hàng không Vietjet
Inst
4.8%
50.0 trieu
Sk Energy Co., Ltd.
Inst
4.2%
43.3 trieu
Board & Management
Cao Hoài Dương
Chủ tịch Hội đồng Quản trị
Võ Khánh Hưng
Phó Tổng Giám đốc
Nguyễn Anh Toàn
Phó Tổng Giám đốc
Nguyễn Tuấn Tú
Phụ trách Công bố thông tin/Phó Tổng Giám đốc
Lê Văn Nghĩa
Thành viên Hội đồng Quản trị
Trần Hoài Nam
Thành viên Hội đồng Quản trị
Phạm Thanh Sơn
Thành viên Ban kiểm soát
Nguyễn Đức Kện
Trưởng Ban kiểm soát
Nguyễn Ngọc Ninh
Kế toán trưởng
Nguyễn Mậu Dũng
Thành viên Hội đồng Quản trị
Nguyễn Đăng Trình
Phó Tổng Giám đốc
Hạng Anh Minh
Thành viên Hội đồng Quản trị
Lê Ngọc Quang
Thành viên Hội đồng Quản trị
Vũ Hoài Lam
Phó Tổng Giám đốc
Đoàn Văn Nhuộm
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trần Thị Phượng
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 →