VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PRC

Construction
Công ty Cổ phần Logistics Portserco
Hàng & Dịch vụ Công nghiệp/Vận tảiCT
12.300
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
5.954
Current
12.300
Gap
-51.6%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpConstruction
Classified as construction because ICB sector "Hàng & Dịch vụ Công nghiệp" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

Distressed Valuation
Negative Enterprise Value
BVPS
11.908
x
Discount
50%
=
Floor Value
11.908

Valuation Track Record

Retroactive intrinsic value vs actual close price — PRC

Earnings Quality

Fiscal year 2025

43
Weak
Accrual Quality
90
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2019

-3.07
Low Risk
DSRI
0.793
GMI
0.952
AQI
1.048
SGI
1.051
DEPI
0.000
SGAI
0.952
TATA
-0.073
LVGI
0.959

The Beneish M-Score of -3.0673 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 62.7/100 reveals significant weaknesses in revenue and margin metrics, which could raise concerns about the sustainability of earnings.

Red Flags
  • Earnings quality score of 0.0/100 for eq_margin and eq_revenue suggests potential issues in revenue recognition and profitability.
  • High concentration of ownership with the top five shareholders holding 76.2% of shares, indicating potential governance risks.
Positive Signals
  • Beneish M-Score of -3.0673 suggests low likelihood of earnings manipulation.
  • Strong cash conversion rate of 100.0/100 indicates effective cash management.
Ownership Risk

The high concentration of ownership among a few individuals (76.2% by top five shareholders) poses governance risks, as decisions may favor minority interests over broader shareholder value.

Recommendation

Investors should closely monitor revenue recognition practices and consider diversifying their portfolio to mitigate risks associated with ownership concentration.

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

Quantitative Scores

F-Score
2/9
Weak
Z-Score
1.73
Distress Zone
Sharpe
0.88
Positive
Composite
48
Weak
Price Risk
Momentum
+94.9%
Volatility
47.4%
Max Drawdown
-51.2%

Key Ratios

Fiscal year 2025
25.96P/E
P/B1.03
P/S0.43
ROE5.4%
ROA2.5%
EPS473.78
BVPS11907.63
Gross Margin8.1%
Net Margin1.7%
D/E1.47
Current Ratio1.87
Rev Growth0.0%
Profit Growth0.0%
EV/EBITDA9.10
Div Yield0.0%

Company Overview

Issued Shares
6.2M
Charter Capital
62.0B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Vận tải
Sub-industry
Dịch vụ vận tải
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trần Quang Tuấn
Indiv
22.0%
1.4 trieu
Nguyễn Tất Long
Indiv
18.7%
1.2 trieu
Đỗ Văn Khạnh
Indiv
16.4%
1.0 trieu
Vũ Quang Vinh
Indiv
14.3%
884.142
nguyen-minh-anh
Indiv
5.8%
69.100
Trần Viết Hòe
Indiv
0.9%
10.240
Công ty Cổ Phần Tập Đoàn Quốc Tế Abc
Inst
0.7%
8.500
Lê Nam Hùng
Indiv
0.7%
42.500
Lê Văn Xuân
Indiv
0.3%
3.020
Dương Thị Huệ
Indiv
0.2%
2.100
Tôn Hưng Toàn
Indiv
0.1%
6.560
Board & Management
Lê Nam Hùng0.7%
Thành viên Hội đồng Quản trị/Phó Giám đốc
MAI THỊ TRÚC HUYỀN
Thành viên Ban kiểm soát
Nguyễn Lê Minh
Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị/Giám đốc
Nguyễn Xuân Dũng
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Tuyết
Kế toán trưởng/Thành viên Hội đồng Quản trị
Âu Thị Mai Hoa
Thành viên Ban kiểm soát
MAI VĂN QUANG
Thành viên Hội đồng Quản trị
Tôn Thị Kim Tuyến
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 →