VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PMB

Cyclicals
Công ty Cổ phần Phân bón và Hóa chất Dầu khí Miền Bắc
Hóa chấtCT
10.800
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
19.520
Current
10.800
Gap
+80.7%
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 EBITDA13.30B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
13.30B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-167.74B
=
Equity Value
19.520
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — PMB

Earnings Quality

Fiscal year 2025

77
Good
Accrual Quality
79
Cash Conversion
100
Receivables
100
Margin Stability
36
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.65
Elevated
DSRI
2.160
GMI
1.010
AQI
0.412
SGI
1.231
DEPI
2.376
SGAI
0.845
TATA
-0.052
LVGI
1.456

The Beneish M-Score of -1.6483 indicates a low likelihood of earnings manipulation, as it is above the threshold of -1.78. However, the high DSRI of 2.1604 and low AQI of 0.4122 raise concerns about the sustainability of revenue and potential overstatement of assets.

Red Flags
  • DSRI of 2.1604 suggests significant increases in receivables relative to revenue, indicating potential revenue recognition issues.
  • Low AQI of 0.4122 indicates poor earnings quality, particularly in margin and revenue metrics, which could signal unsustainable earnings.
Positive Signals
  • Earnings Quality Score of 77.3/100 reflects relatively strong cash conversion and receivables management, suggesting operational efficiency.
  • Institutional ownership at 75.0% indicates strong backing from significant stakeholders, which may provide stability.
Ownership Risk

The high concentration of ownership by institutional investors (75.0%) could lead to governance risks, as minority shareholders may have limited influence over corporate decisions.

Recommendation

Investors should closely monitor revenue recognition practices and the sustainability of earnings, while considering a cautious approach given the elevated risk signals.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
12.87
Safe Zone
Sharpe
0.37
Positive
Composite
74
Strong
Price Risk
Momentum
+12.1%
Volatility
15.3%
Max Drawdown
-16.2%

Key Ratios

Fiscal year 2025
6.07P/E
P/B0.82
P/S0.05
ROE13.8%
ROA9.3%
EPS1681.11
BVPS12440.66
Gross Margin3.4%
Net Margin0.8%
D/E0.61
Current Ratio2.55
Rev Growth24.0%
Profit Growth103.7%
EV/EBITDA-2.51
Div Yield0.0%

Company Overview

Issued Shares
12.0M
Charter Capital
120.0B 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 PMB — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Phân bón và Hóa chất Dầu khí
Inst
75.0%
9.0 trieu
Tổng Công ty CP Vật Tư Nông Nghiệp Nghệ An
Inst
10.0%
1.2 trieu
america limited liability company
Inst
4.8%
580.500
Công ty TNHH Hồng Thành
Inst
3.0%
360.000
Công ty TNHH Thương mại Vật tư Tổng hợp Toan Vân
Inst
3.0%
360.000
Công ty TNHH Toàn Xuân
Inst
3.0%
360.000
Công ty Cổ phần Thương mại Dịch vụ Bình Sâm
Inst
3.0%
360.000
Công ty TNHH Bằng Tuyên
Inst
3.0%
360.000
Cao Trung Kiên
Indiv
0.2%
20.000
Board & Management
Hoàng Thị Thu Hằng
Kế toán trưởng
Phạm Trần Nguyễn
Phó Giám đốc
Lương Anh Tuấn
Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Quang Đoàn
Phó Giám đốc
Nguyễn Thị Hồng Dung
Chủ tịch Hội đồng Quản trị
Nguyễn Trà My
Thành viên Ban kiểm soát
Tạ Quốc Phương
Thành viên Hội đồng Quản trị
Đỗ Thị Minh Tâm
Thành viên Ban kiểm soát
Đào Thị Kim Anh
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 →