VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PAS

Cyclicals
Công ty Cổ phần Quốc tế Phương Anh
Tài nguyên Cơ bản/Kim loạiCT
2.800
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
8.831
Current
2.800
Gap
+215.4%
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.

Distressed Valuation
Negative Equity Value Bvps Floor
BVPS
12.616
x
Discount
70%
=
Floor Value
12.616

Valuation Track Record

Retroactive intrinsic value vs actual close price — PAS

Earnings Quality

Fiscal year 2025

50
Fair
Accrual Quality
0
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-3.82
Low Risk
DSRI
0.272
GMI
0.524
AQI
5.037
SGI
1.552
DEPI
1.600
SGAI
2.089
TATA
-0.507
LVGI
1.167

The Beneish M-Score of -3.8217 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 50.0/100, combined with concerning metrics such as a very low accrual score of 0.0/100, suggests potential issues with earnings sustainability.

Red Flags
  • Earnings Quality Score of 50.0/100 indicates average earnings quality, with an accrual score of 0.0/100 highlighting potential issues with revenue recognition.
  • SGI of 1.5524 suggests aggressive growth which may not be supported by actual cash flows, raising concerns about sustainability.
Positive Signals
  • Cash conversion score of 100.0/100 indicates strong cash flow generation relative to earnings, suggesting that the company is able to convert its profits into cash effectively.
Ownership Risk

The ownership structure is fragmented with no single shareholder holding a significant controlling stake, which may reduce the risk of governance issues but could also lead to lack of strategic direction.

Recommendation

Investors should closely monitor cash flow trends and earnings quality metrics, considering a cautious approach to investment until further clarity on revenue sustainability is achieved.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.67
Distress Zone
Sharpe
-0.40
Negative
Composite
52
Fair
Price Risk
Momentum
-9.4%
Volatility
39.3%
Max Drawdown
-40.4%

Key Ratios

Fiscal year 2025
4.85P/E
P/B0.22
P/S0.05
ROE4.7%
ROA1.6%
EPS582.19
BVPS12616.41
Gross Margin3.0%
Net Margin1.0%
D/E1.48
Current Ratio0.90
Rev Growth55.3%
Profit Growth270.4%
EV/EBITDA15.32
Div Yield0.0%

Company Overview

Issued Shares
28.0M
Charter Capital
280.5B 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 PAS — hover nodes for intel, click to navigate

Shareholders
Nguyễn Thị Thu Hiền
Indiv
5.0%
1.4 trieu
Hà Thị Hải Vân
Indiv
4.9%
1.4 trieu
Nguyễn Trần Phương
Indiv
4.9%
1.4 trieu
Bùi Thị Ngọc
Indiv
4.6%
1.3 trieu
Vũ Văn Toản
Indiv
3.0%
847.100
Đào Thị Thu Hường
Indiv
0.4%
100.000
Nguyễn Thế Hưng
Indiv
0.3%
78.000
Board & Management
Hà Thị Hải Vân5.3%
Chủ tịch Hội đồng Quản trị
Đào Thị Thu Hường4.1%
Trưởng Ban kiểm soát
Vũ Văn Toản3.0%
Thành viên Hội đồng Quản trị
Hà Thị An0.1%
Thành viên Ban kiểm soát
Nguyễn Thị Ngọc Hà
Thành viên Hội đồng Quản trị
Đoàn Thị Thu Thủy
Phụ trách Công bố thông tin
Trần Duy Cường
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lưu Thị Thu Thùy
Thành viên Hội đồng Quản trị
Hoàng Hải
Phó Tổng Giám đốc
Cao Thị Hải Yến
Kế toán trưởng
Phan Thị Diệu 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 →