VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PCE

Cyclicals
Công ty Cổ phần Phân bón và hóa chất dầu khí Miền Trung
Hóa chấtCT
19.900
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
23.279
Current
19.900
Gap
+17.0%
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.

1
Model Inputs
Mid-Cycle EBITDA17.12B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
17.12B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-147.18B
=
Equity Value
23.279
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — PCE

Earnings Quality

Fiscal year 2025

61
Fair
Accrual Quality
80
Cash Conversion
22
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.27
Moderate
DSRI
0.900
GMI
0.975
AQI
1.025
SGI
1.153
DEPI
1.049
SGAI
0.931
TATA
0.049
LVGI
1.236

PCE exhibits several concerning indicators of potential earnings manipulation, particularly with a Beneish M-Score of -2.2699, which is below the manipulation threshold. While the earnings quality score is relatively decent at 60.8, the low cash conversion rate (22.3) raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.2699 indicates potential earnings manipulation, as it is below the threshold of -1.78.
  • Earnings quality cash conversion score of 22.3/100 suggests significant issues in converting earnings into actual cash flow.
Positive Signals
  • Strong receivables score of 100.0/100 indicates effective management of accounts receivable.
  • Institutional ownership is high at 75.0%, which may provide some level of stability and oversight.
Ownership Risk

The high concentration of ownership by Tổng Công ty Phân bón và Hóa chất Dầu khí at 75.0% raises concerns about minority shareholder rights and potential conflicts of interest.

Recommendation

Investors should closely monitor cash flow metrics and consider a cautious approach to investing in PCE due to the elevated risk of earnings manipulation.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
11.25
Safe Zone
Sharpe
0.51
Positive
Composite
62
Fair
Price Risk
Momentum
+22.0%
Volatility
24.8%
Max Drawdown
-20.6%

Key Ratios

Fiscal year 2025
7.69P/E
P/B1.03
P/S0.05
ROE13.2%
ROA7.3%
EPS2535.73
BVPS18972.87
Gross Margin2.6%
Net Margin0.7%
D/E0.97
Current Ratio1.85
Rev Growth15.7%
Profit Growth-8.5%
EV/EBITDA2.32
Div Yield0.0%

Company Overview

Issued Shares
10.0M
Charter Capital
100.0B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Sản phẩm hóa dầu, Nông dược & Hóa chất khác
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Phân bón và Hóa chất Dầu khí
Inst
75.0%
7.5 trieu
Nguyễn Hữu Luận
Indiv
8.5%
850.000
Công ty Cổ phần Công nghiệp Hóa chất Đà Nẵng
Inst
5.0%
500.000
Công ty TNHH MTV Minh Tân
Inst
3.0%
300.000
Quỳnh Thị Thu Trang
Indiv
0.6%
60.000
Mai Minh Phương
Indiv
0.4%
40.000
Cao Trung Kiên
Indiv
0.3%
30.000
Nguyễn Tú Quyên
Indiv
0.1%
10.000
Board & Management
Nguyễn Hữu Luận8.5%
Thành viên Hội đồng Quản trị
Cao Trung Kiên0.3%
Chủ tịch Hội đồng Quản trị
Cao Thị Lệ Thanh
Người phụ trách quản trị công ty
Trần Thị Hải Yến
Thành viên Ban kiểm soát
Tạ Quốc Phương
Phó Giám đốc
Lê Thanh Viên
Phụ trách Công bố thông tin/Kế toán trưởng
Nguyễn Thị Kim Anh
Trưởng Ban kiểm soát
Phạm Thành Long
Thành viên Ban kiểm soát
Mai Thanh Hải
Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Quang Đoàn
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 →