VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PNG

Cyclicals
Công ty Cổ phần Thương Mại Phú Nhuận
Du lịch và Giải trí/Du lịch & Giải tríCT
42.100
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
19.394
Current
42.100
Gap
-53.9%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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 EBITDA24.73B
Fair EV/EBITDA6.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
24.73B
x
Fair EV/EBITDA
6.6x
-
Net Debt
-11.12B
=
Equity Value
19.394
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — PNG

Earnings Quality

Fiscal year 2024

81
Good
Accrual Quality
98
Cash Conversion
84
Receivables
81
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.14
Moderate
DSRI
0.850
GMI
1.234
AQI
1.579
SGI
0.957
DEPI
0.962
SGAI
0.509
TATA
-0.006
LVGI
0.664

The Beneish M-Score of -2.1361 indicates a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the Earnings Quality Score of 80.5/100 shows potential concerns, particularly with a revenue quality score of 0.0/100, suggesting issues with revenue recognition.

Red Flags
  • Revenue quality score of 0.0/100 indicates significant concerns with revenue recognition practices.
  • The SGI of 0.9571 suggests a decline in sales growth, which could indicate weakening demand.
Positive Signals
  • Strong earnings quality score of 80.5/100, particularly in accruals (97.7/100) and margins (100.0/100), indicating robust operational performance.
Ownership Risk

The concentrated ownership structure with three institutions holding over 78% of shares may lead to governance risks, as decisions may prioritize institutional interests over minority shareholders.

Recommendation

Investors should closely monitor revenue recognition practices and consider the implications of ownership concentration on governance. A cautious approach is advised until clearer revenue trends emerge.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
6.50
Safe Zone
Sharpe
1.08
Excellent
Composite
51
Fair
Price Risk
Momentum
-0.0%
Volatility
137.5%
Max Drawdown
-32.6%

Key Ratios

Fiscal year 2024
13.56P/E
P/B2.46
P/S3.39
ROE19.8%
ROA17.2%
EPS2617.29
BVPS14432.93
Gross Margin45.6%
Net Margin25.0%
D/E0.15
Current Ratio3.30
Rev Growth-5.2%
Profit Growth-2.6%
EV/EBITDA9.98
Div Yield2.8%

Company Overview

Issued Shares
9.0M
Charter Capital
90.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Nhà hàng và quán bar
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Bến Thành
Inst
30.6%
2.8 trieu
Công ty Cổ Phần Đầu Tư New Asia
Inst
28.7%
2.6 trieu
Công ty TNHH Đầu Tư Và Thương Mại Thiên Hải
Inst
19.4%
1.7 trieu
Công ty Cổ Phần Đầu Tư Vi Na
Inst
7.9%
709.017
nguyen-van-diep
Indiv
4.3%
384.100
Công Ty CP Dịch Vụ Văn Hóa Việt
Inst
2.1%
189.800
Trần Xuân Ánh
Indiv
1.1%
98.785
Nguyễn Thị Ngọc Dung
Indiv
0.2%
20.008
Board & Management
Trần Xuân Ánh1.1%
Thành viên Hội đồng Quản trị/Phụ trách Công bố thông tin/Tổng Giám đốc
Nguyễn Thị Ngọc Dung0.2%
Phó Tổng Giám đốc
Huỳnh Thị Phương Linh
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Bùi Tuấn Ngọc
Chủ tịch Hội đồng Quản trị
Nguyễn Ngọc Liên Khương
Kế toán trưởng/Phó Tổng Giám đốc
Lê Văn Hùng
Thành viên Hội đồng Quản trị
Bùi Minh Tuấn
Thành viên Hội đồng Quản trị
Nguyễn Thị Thái Nhi
Thành viên Ban kiểm soát
Nguyễn Hoài Phương
Trưởng Ban kiểm soát
Nguyễn Hữu Toàn
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 →