VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PCH

Cyclicals
Công ty Cổ phần Nhựa Picomat
Hóa chấtCT
21.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
17.130
Current
21.000
Gap
-18.4%
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 EBITDA23.23B
Fair EV/EBITDA16.9x
Years of data5
2
Valuation
Mid-Cycle EBITDA
23.23B
x
Fair EV/EBITDA
16.9x
-
Net Debt
-43.54B
=
Equity Value
17.130
Years of data5

Valuation Track Record

Retroactive intrinsic value vs actual close price — PCH

Earnings Quality

Fiscal year 2025

83
Good
Accrual Quality
89
Cash Conversion
100
Receivables
100
Margin Stability
61
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.26
High Risk
DSRI
2.752
GMI
0.730
AQI
1.083
SGI
0.751
DEPI
0.994
SGAI
1.198
TATA
-0.027
LVGI
0.685

PCH exhibits a moderate risk profile with some concerning indicators in its Beneish M-Score components, particularly the high DSRI of 2.7522, suggesting potential revenue manipulation. However, the earnings quality score of 82.9/100 indicates relatively strong cash conversion and receivables management, which are positive signals.

Red Flags
  • DSRI of 2.7522 indicates significant growth in receivables compared to sales, suggesting potential revenue recognition issues.
  • SGAI of 1.1979 indicates higher than normal selling, general and administrative expenses growth, which could signal inefficiencies or potential manipulation.
Positive Signals
  • Earnings Quality Score of 82.9/100 reflects strong cash conversion (100.0/100) and receivables management (100.0/100), indicating good operational efficiency.
  • Beneish M-Score of -1.2556 is below the manipulation threshold of -1.78, suggesting lower likelihood of earnings manipulation.
Ownership Risk

The ownership structure is concentrated with the top shareholder holding 21.5%, which may lead to governance risks and potential conflicts of interest. However, the presence of multiple shareholders could provide some checks and balances.

Recommendation

Investors should closely monitor PCH's receivables growth and SG&A expenses while leveraging its strong cash conversion metrics. Consider a cautious approach, potentially waiting for improved transparency in financial reporting before making significant investments.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
19.67
Safe Zone
Sharpe
1.42
Excellent
Composite
72
Strong
Price Risk
Momentum
+58.6%
Volatility
19.1%
Max Drawdown
-15.1%

Key Ratios

Fiscal year 2025
26.56P/E
P/B1.83
P/S3.46
ROE7.1%
ROA6.6%
EPS749.35
BVPS10887.19
Gross Margin23.9%
Net Margin13.0%
D/E0.05
Current Ratio7.01
Rev Growth-24.6%
Profit Growth53.4%
EV/EBITDA16.86
Div Yield0.0%

Company Overview

Issued Shares
25.4M
Charter Capital
254.1B 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 PCH — hover nodes for intel, click to navigate

Shareholders
Đỗ Thanh Hải
Indiv
21.5%
5.5 trieu
Đỗ Hải Đăng
Indiv
4.8%
1.2 trieu
Đỗ Mạnh Tú
Indiv
4.5%
1.1 trieu
Đào Thị Kim Oanh
Indiv
4.0%
1.0 trieu
nguyen-thu-hang
Indiv
2.5%
635.885
Nguyễn Trung Dũng
Indiv
1.0%
254.100
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 →