VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PLP

Cyclicals
Công ty Cổ phần Sản xuất và Công nghệ Nhựa Pha Lê
Hóa chấtCT
5.200
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
7.997
Current
5.200
Gap
+53.8%
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.

Distressed Valuation
Negative Equity Value Bvps Floor
BVPS
11.425
x
Discount
70%
=
Floor Value
11.425

Valuation Track Record

Retroactive intrinsic value vs actual close price — PLP

Earnings Quality

Fiscal year 2025

45
Weak
Accrual Quality
65
Cash Conversion
0
Receivables
100
Margin Stability
50
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.85
Moderate
DSRI
0.924
GMI
0.957
AQI
0.978
SGI
1.435
DEPI
0.264
SGAI
0.888
TATA
0.087
LVGI
0.987

The Beneish M-Score of -1.8455 indicates a potential risk of earnings manipulation, as it exceeds the threshold of -1.78. Additionally, the earnings quality score of 44.5/100, particularly the 0.0/100 in cash conversion and revenue metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -1.8455 indicates potential earnings manipulation risk, exceeding the threshold of -1.78.
  • Earnings quality score of 44.5/100, with a cash conversion score of 0.0/100, suggests significant issues in converting earnings to cash.
Positive Signals
  • DSRI of 0.9245 indicates that inventory levels are well-managed relative to sales, which is a positive sign.
  • Receivables score of 100.0/100 suggests strong management of receivables, indicating effective collection processes.
Ownership Risk

The ownership structure is concentrated among a few individuals, with the largest shareholder holding 16.4%. This concentration can lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor the company's cash flow and earnings quality metrics, and consider a cautious approach to investment until clearer signs of financial stability and transparency emerge.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.34
Distress Zone
Sharpe
0.13
Positive
Composite
54
Fair
Price Risk
Momentum
+10.6%
Volatility
42.9%
Max Drawdown
-36.5%

Key Ratios

Fiscal year 2025
17.19P/E
P/B0.47
P/S0.17
ROE3.1%
ROA1.0%
EPS310.14
BVPS11424.74
Gross Margin6.5%
Net Margin1.0%
D/E1.91
Current Ratio1.22
Rev Growth43.5%
Profit Growth216.3%
EV/EBITDA11.84
Div Yield0.0%

Company Overview

Issued Shares
90.0M
Charter Capital
900.0B 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 PLP — hover nodes for intel, click to navigate

Shareholders
Mai Thanh Phương
Indiv
16.4%
14.8 trieu
Nguyễn Thị Phượng
Indiv
6.7%
6.0 trieu
Đoàn Ngọc Bích
Indiv
6.5%
5.8 trieu
Nguyễn Văn Lợi
Indiv
6.0%
4.2 trieu
Công ty Cổ Phần Thương Mại Nhựa Hà Nội
Inst
4.8%
4.3 trieu
Trần Hải Yến
Indiv
4.7%
4.3 trieu
Huỳnh Cảnh Phúc
Indiv
4.6%
4.2 trieu
PYN Elite Fund
Inst
4.5%
1.1 trieu
Công ty Cổ phần Chứng khoán Sài Gòn - Hà Nội
Inst
4.5%
1.8 trieu
Vũ Đức Hải
Indiv
3.7%
2.2 trieu
Mai Lâm Vũ
Indiv
3.6%
2.5 trieu
Nguyễn Thùy Dung
Indiv
3.4%
3.1 trieu
Phạm Xuân Trí
Indiv
2.2%
2.0 trieu
Cao Văn Thọ
Indiv
0.2%
200.000
Nguyễn Thị Tư
Indiv
0.1%
21.000
Board & Management
Mai Thanh Phương16.4%
Chủ tịch Hội đồng Quản trị
Trần Hải Yến4.7%
Tổng Giám đốc
Phạm Xuân Trí2.2%
Giám đốc khối/Giám đốc Tài chính/Kế toán trưởng
Cao Văn Thái
Phó Tổng Giám đốc
Vũ Ngọc Thúy
Thành viên Ban kiểm soát
Mai Thị Thanh Hoa
Thành viên Ban kiểm soát
Lê Thạc Tuấn
Thành viên Hội đồng Quản trị
Nguyễn Hồ Hưng
Thành viên Hội đồng Quản trị độc lập
Nguyễn Thanh Bình
Phó Tổng Giám đốc
Đặng Tiến Thành
Thành viên Hội đồng Quản trị
Trần Thị Bích Loan
Giám đốc Tài chính
Đinh Đức Tuấn
Trưởng 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 →