VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Real Estate sector

PRT

Real Estate
Tổng Công ty Sản xuất - Xuất nhập khẩu Bình Dương - Công ty cổ phần
Bất động sảnCT
10.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
8.350
Current
10.500
Gap
-20.5%
ModelDCF LEVERAGE SCREEN

Valuation Breakdown

CTBất động sảnReal Estate
Classified as real estate because ICB sector "Bất động sản" maps to the real estate group
ModelRNAV + DCF Blend
Intrinsic = 40% x (BVPS x 1.5) + 60% x DCF Value

Real estate developers in Vietnam report land banks at historical acquisition cost (Vietnamese Accounting Standards don't allow revaluation). This means book value severely understates true asset value. This model blends two approaches: an RNAV proxy (revalued net asset value, applying a 1.5x factor to book value) weighted 40%, and a DCF on normalized cash flows weighted 60%. Highly leveraged firms receive a +2% WACC penalty.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.300
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
13.60%
Ke
13.60%
x
E/(D+E)
70.22%
+
Kd(1-t)
6.23%
x
D/(D+E)
29.78%
=
WACC
11.40%
+2% WACC penalty (high leverage)
2
Growth Estimate
fundamental firm blend2.00%
Growth decays 10%/yr toward terminal
3
Model Inputs
4
Valuation
40%RNAV Proxy
12.504
60%DCF Value
5.581
Blended Intrinsic
8.350
Value Decomposition
37%
63%
Explicit period (37%)Terminal value (63%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PRT

Earnings Quality

Fiscal year 2025

62
Fair
Accrual Quality
93
Cash Conversion
14
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.31
Moderate
DSRI
1.099
GMI
0.922
AQI
0.983
SGI
1.058
DEPI
1.007
SGAI
0.993
TATA
0.019
LVGI
1.046

PRT exhibits a concerning Beneish M-Score of -2.3115, indicating a low likelihood of earnings manipulation. However, the Earnings Quality Score of 61.7 suggests some strengths in accruals and margins, though cash conversion remains weak.

Red Flags
  • Beneish M-Score of -2.3115, significantly below the manipulation threshold of -1.78.
  • Earnings Quality Score of 14.2/100 for cash conversion, indicating poor cash flow relative to earnings.
Positive Signals
  • Strong receivables and margin scores of 100.0/100, indicating effective revenue collection and profitability.
Ownership Risk

The ownership structure is heavily dominated by state entities, with 61.0% held by the local government and 50.0% by the State Capital Investment Corporation, which may lead to potential conflicts of interest and reduced market-driven governance.

Recommendation

Investors should closely monitor cash flow metrics and consider the implications of state ownership on corporate governance. A cautious approach is advised until clearer signals of financial stability emerge.

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

Quantitative Scores

F-Score
8/9
Strong
Z-Score
1.71
Distress Zone
Sharpe
0.11
Positive
Composite
54
Fair
Price Risk
Momentum
+7.5%
Volatility
53.2%
Max Drawdown
-25.4%

Key Ratios

Fiscal year 2025
36.28P/E
P/B0.88
P/S2.98
ROE2.4%
ROA1.5%
EPS285.80
BVPS11779.15
Gross Margin32.9%
Net Margin8.2%
D/E0.42
Current Ratio1.53
Rev Growth5.8%
Profit Growth8.2%
EV/EBITDA18.19
Div Yield0.0%

Company Overview

Issued Shares
300.0M
Charter Capital
3000.0B VND
Sector (ICB L2)
Bất động sản
Industry (ICB L3)
Bất động sản
Sub-industry
Bất động sản
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Ủy Ban Nhân Dân Tỉnh Bình Dương
State
61.0%
182.9 trieu
Công ty TNHH MTV Đầu Tư Và Quản Lý Dự Án Bình Dương
Inst
61.0%
182.9 trieu
Ủy Ban Quản Lý Vốn Nhà Nước Tại Doanh Nghiệp
State
50.0%
150.0 trieu
Công ty Cổ phần SAM Holdings
Inst
8.0%
24.0 trieu
Công Ty Cổ Phần Đầu Tư U&i.
Inst
6.0%
18.0 trieu
Trần Thị Thu Hà
Indiv
5.0%
15.0 trieu
Công ty Cổ phần - Tổng công ty Nước - Môi trường Bình Dương
Inst
4.0%
12.0 trieu
Nguyễn Văn Thiện
Indiv
0.4%
1.3 trieu
Board & Management
Nguyễn Văn Thiền0.4%
Thành viên Hội đồng Quản trị
Huỳnh Quốc Huy
Phụ trách Công bố thông tin
Nguyễn Ngọc Trường Long
Thành viên Ban kiểm soát
Huỳnh Thanh Hải
Phó Tổng Giám đốc
Trần Hồng Khôi
Thành viên Hội đồng Quản trị
Nguyễn Mai Khánh Trình
Giám đốc Tài chính/Kế toán trưởng
Huỳnh Công Phát
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Mai Hữu Tín
Thành viên Hội đồng Quản trị
Hà Văn Thuận
Chủ tịch Hội đồng Quản trị
Cao Hoàng Đề
Thành viên Ban kiểm soát
Lê Văn Minh
Thành viên Ban kiểm soát
Lê Trọng Nghĩa
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Võ Hồng Cường
Thành viên Hội đồng Quản trị
Trần Việt Anh
Thành viên Hội đồng Quản trị
Nguyễn An Định
Thành viên Hội đồng Quản trị/Tổng Giám đốc
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 →