VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PSW

Cyclicals
Công ty Cổ phần Phân bón và hóa chất dầu khí Tây Nam Bộ
Hóa chấtCT
8.300
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
4.227
Current
8.300
Gap
-49.1%
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 EBITDA10.91B
Fair EV/EBITDA6.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
10.91B
x
Fair EV/EBITDA
6.9x
-
Net Debt
3.42B
=
Equity Value
4.227
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — PSW

Earnings Quality

Fiscal year 2025

41
Weak
Accrual Quality
71
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.36
Moderate
DSRI
0.882
GMI
0.858
AQI
1.174
SGI
1.213
DEPI
0.989
SGAI
1.112
TATA
0.072
LVGI
1.822

PSW exhibits several concerning indicators of potential earnings manipulation, as evidenced by its Beneish M-Score of -2.3576, which is below the manipulation threshold of -1.78. The earnings quality score of 41.4/100, particularly the zero scores in cash conversion and revenue metrics, raises further concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.3576 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Earnings quality score of 41.4/100, with 0.0/100 in cash conversion and revenue metrics, suggests poor earnings quality and potential overstatement of revenues.
Positive Signals
  • DSRI of 0.8816 indicates that accounts receivable are growing slower than sales, which can be a positive signal for revenue recognition.
  • Top institutional shareholder, Tổng Công ty Phân bón và Hóa chất Dầu khí, holds 75.0% of shares, indicating strong backing and potential stability.
Ownership Risk

The high concentration of ownership with 75.0% held by a single institution may pose risks related to governance and minority shareholder rights, potentially limiting independent oversight.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow and revenue recognition practices, before making investment decisions regarding PSW.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
11.71
Safe Zone
Sharpe
0.12
Positive
Composite
32
Weak
Price Risk
Momentum
+0.4%
Volatility
23.7%
Max Drawdown
-18.2%

Key Ratios

Fiscal year 2025
7.08P/E
P/B0.68
P/S0.04
ROE9.8%
ROA6.9%
EPS1172.21
BVPS12179.89
Gross Margin2.6%
Net Margin0.6%
D/E0.57
Current Ratio2.58
Rev Growth22.0%
Profit Growth110.8%
EV/EBITDA6.90
Div Yield0.0%

Company Overview

Issued Shares
17.0M
Charter Capital
170.0B 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 PSW — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Phân bón và Hóa chất Dầu khí
Inst
75.0%
12.8 trieu
Doanh nghiệp tư nhân Hưng Thạnh
Indiv
4.8%
820.000
Board & Management
Mai Hồng Khánh
Trưởng Ban kiểm soát
Lê Thanh Tùng
Phó Giám đốc
Bùi Trịnh Vân Anh
Thành viên Ban kiểm soát
Phạm Thị Á Châu
Thành viên Ban kiểm soát
Nguyễn Thành Công
Kế toán trưởng
Phạm Quý Hiền
Thành viên Hội đồng Quản trị
Nguyễn Công Bằng
Giám đốc/Thành viên Hội đồng Quản trị
Chu Văn Hách
Thành viên Hội đồng Quản trị
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 →