VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

RYG

Construction
Công ty Cổ phần Sản xuất và Đầu tư Hoàng Gia
Xây dựng và Vật liệuCT
11.250
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
8.083
Current
11.250
Gap
-28.1%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" 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 Intrinsic Value
BVPS
16.166
x
Discount
50%
=
Floor Value
16.166

Valuation Track Record

Retroactive intrinsic value vs actual close price — RYG

Earnings Quality

Fiscal year 2025

42
Weak
Accrual Quality
73
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
24

Financial Forensics

Beneish M-Score · 2025

-2.00
Moderate
DSRI
1.003
GMI
1.220
AQI
0.289
SGI
1.242
DEPI
1.980
SGAI
0.802
TATA
0.067
LVGI
1.068

The Beneish M-Score of -1.9958 indicates a potential risk of earnings manipulation, as it exceeds the threshold of -1.78. Additionally, the earnings quality score of 41.9/100, particularly low cash conversion and revenue metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -1.9958 indicates potential earnings manipulation, exceeding the threshold of -1.78.
  • Earnings Quality Score of 41.9/100, with cash conversion at 0.0/100, suggests significant issues in converting earnings to cash.
Positive Signals
  • Receivables score of 100.0/100 indicates strong management of accounts receivable, suggesting effective collection practices.
Ownership Risk

The top shareholders are primarily individuals, with the largest holding at 20.8%, which may lead to governance concerns and potential influence on decision-making that does not align with minority shareholders' interests.

Recommendation

Investors should closely monitor RYG's financial disclosures and consider a cautious approach, given the elevated risk of earnings manipulation and low earnings quality. It may be prudent to wait for improved financial transparency and performance metrics before making significant investments.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
0.95
Distress Zone
Sharpe
-0.82
Negative
Composite
24
Poor
Price Risk
Momentum
-24.1%
Volatility
32.1%
Max Drawdown
-30.8%

Key Ratios

Fiscal year 2025
14.68P/E
P/B0.66
P/S0.23
ROE4.6%
ROA1.2%
EPS728.91
BVPS16166.11
Gross Margin12.9%
Net Margin1.6%
D/E2.92
Current Ratio1.00
Rev Growth24.2%
Profit Growth-51.4%
EV/EBITDA11.46
Div Yield0.0%

Company Overview

Issued Shares
45.0M
Charter Capital
450.0B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Đinh Việt Anh
Indiv
20.8%
9.4 trieu
nguyen-thi-le
Indiv
10.7%
4.8 trieu
Công ty Cổ phần Chứng khoán Bảo Minh
Inst
4.6%
2.1 trieu
nguyen-van-vinh
Indiv
4.5%
2.0 trieu
Phan Bá Hiệu
Indiv
4.1%
1.8 trieu
Huỳnh Quang Báu
Indiv
3.6%
1.6 trieu
Lê Thị Vi Na
Indiv
2.2%
1.0 trieu
Trương Văn Việt
Indiv
0.9%
393.000
Nguyễn Thị Kim Loan
Indiv
0.8%
358.000
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 →