VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PSE

Cyclicals
Công ty Cổ phần Phân bón và hóa chất dầu khí Đông Nam Bộ
Hóa chấtCT
10.800
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
9.897
Current
10.800
Gap
-8.4%
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 EBITDA20.41B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
20.41B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-21.69B
=
Equity Value
9.897
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — PSE

Earnings Quality

Fiscal year 2025

63
Fair
Accrual Quality
81
Cash Conversion
29
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.28
High Risk
DSRI
2.231
GMI
1.024
AQI
0.645
SGI
1.148
DEPI
0.874
SGAI
1.033
TATA
0.046
LVGI
1.394

PSE exhibits several concerning financial metrics, particularly a high DSRI of 2.2312 and a low TATA of 0.0464, indicating potential earnings manipulation risks. However, the earnings quality score of 63.0 suggests some level of operational integrity, albeit with significant cash conversion issues.

Red Flags
  • DSRI of 2.2312 indicates a significant increase in receivables relative to sales, suggesting potential revenue recognition issues.
  • TATA of 0.0464 is extremely low, indicating that the company's total accruals are minimal compared to its net income, which may signal aggressive accounting practices.
  • The revenue quality score of 0.0/100 raises concerns about the sustainability of reported revenues.
Positive Signals
  • Earnings Quality Score of 63.0/100 indicates a moderate level of earnings integrity, particularly with receivables and margin metrics both scoring 100.0/100.
  • The institution's ownership by Tổng Công ty Phân bón và Hóa chất Dầu khí at 75.0% suggests a strong commitment from a major player in the industry.
Ownership Risk

The high institutional ownership (75.0%) by a single entity may pose risks related to governance and decision-making, potentially limiting minority shareholder influence.

Recommendation

Investors should closely monitor PSE's financial disclosures and consider a cautious approach, focusing on cash flow metrics and revenue recognition practices before making investment decisions.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
13.73
Safe Zone
Sharpe
0.29
Positive
Composite
56
Fair
Price Risk
Momentum
+12.5%
Volatility
28.0%
Max Drawdown
-16.5%

Key Ratios

Fiscal year 2025
8.35P/E
P/B0.77
P/S0.04
ROE9.3%
ROA6.0%
EPS1293.91
BVPS14001.43
Gross Margin2.5%
Net Margin0.4%
D/E0.71
Current Ratio2.24
Rev Growth15.2%
Profit Growth13.9%
EV/EBITDA4.51
Div Yield0.0%

Company Overview

Issued Shares
12.5M
Charter Capital
125.0B 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 PSE — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Phân bón và Hóa chất Dầu khí
Inst
75.0%
9.4 trieu
Công ty TNHH Thương mại dịch vụ Hoa Anh Đào
Inst
0.3%
387.500
Trịnh Văn Khiêm
Indiv
0.2%
20.000
Trịnh Văn Chương
Indiv
0.1%
30.250
Board & Management
Trịnh Văn Chương0.1%
Phó Giám đốc/Phụ trách Công bố thông tin
Phạm Hoài Hương
Trưởng Ban kiểm soát
Lê Thị Hoa Mỹ
Người phụ trách quản trị công ty
Lê Đức Thuận
Thành viên Hội đồng Quản trị/Giám đốc
Phạm Hùng
Chủ tịch Hội đồng Quản trị
Lê Quỳnh Chang
Thành viên Ban kiểm soát
Nguyễn Quang Tuấn
Thành viên Hội đồng thành viên
Phạm Thành Long
Thành viên Ban kiểm soát
Nguyễn Tiến Sỹ
Phó Giám đốc
Nguyễn Quang Tuấn
Thành viên Hội đồng Quản trị
Nguyễn Xuân Đạt
Kế toán trưởng
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 →