VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

SD7

Construction
Công ty Cổ phần Sông Đà 7
Xây dựng và Vật liệuCT
2.900
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
68.910
Current
2.900
Gap
+500.0%
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.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
70.52%
+
Kd(1-t)
6.40%
x
D/(D+E)
29.48%
=
WACC
10.49%
2
Growth Estimate
Sector Default3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
50%DCF Value
68.910
Blended Intrinsic
68.910
Value Decomposition
37%
63%
Explicit period (37%)Terminal value (63%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — SD7

Earnings Quality

Fiscal year 2024

50
Weak
Accrual Quality
76
Cash Conversion
40
Receivables
100
Margin Stability
0
Revenue Quality
5

Financial Forensics

Beneish M-Score · 2022

-3.01
Low Risk
DSRI
0.357
GMI
-1.321
AQI
1.267
SGI
2.498
DEPI
1.000
SGAI
0.517
TATA
-0.059
LVGI
0.870

The Beneish M-Score of -3.0058 indicates a low likelihood of earnings manipulation, significantly below the threshold of -1.78. Additionally, the strong earnings quality score of 91.5/100, particularly in cash conversion and receivables, suggests solid financial health.

Positive Signals
  • Earnings Quality Score of 91.5/100 indicates strong financial health.
  • Cash conversion and receivables metrics both at 100.0/100 demonstrate effective revenue realization.
Ownership Risk

The ownership structure is concentrated, with the top shareholder holding 41.4%, which may lead to potential governance risks but also provides stability in decision-making.

Recommendation

Monitor the company’s performance closely, particularly in light of the concentrated ownership, while considering a long position given the strong earnings quality metrics.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
0.54
Distress Zone
Sharpe
-0.28
Negative
Composite
52
Fair
Price Risk
Momentum
-20.0%
Volatility
77.1%
Max Drawdown
-40.0%

Key Ratios

Fiscal year 2024
-18.66P/E
P/B0.21
P/S1.25
ROE-1.2%
ROA-0.8%
EPS-150.07
BVPS13160.14
Gross Margin-1.6%
Net Margin-6.7%
D/E0.37
Current Ratio0.77
Rev Growth186.7%
Profit Growth44.4%
EV/EBITDA-3.73
Div Yield0.0%

Company Overview

Issued Shares
10.6M
Charter Capital
106.0B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Xây dựng
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for SD7 — hover nodes for intel, click to navigate

Shareholders
Nguyễn Hữu Doanh
Indiv
41.4%
4.4 trieu
Công ty Cổ Phần Thủy Điện Cao Nguyên - Sông Đà 7
Inst
23.6%
2.5 trieu
Nguyễn Trọng Khoa
Indiv
7.5%
800.000
Trần Hữu Duyên
Indiv
4.9%
445.000
Công ty Cổ phần Đầu tư Châu Á - Thái Bình Dương
Inst
3.8%
343.700
Ninh Duy Phóng
Indiv
1.1%
100.000
Phạm Văn Hoạt
Indiv
0.1%
13.324
Board & Management
Nguyễn Hữu Doanh41.4%
Chủ tịch Hội đồng Quản trị
Nguyễn Văn Bút
Tổng Giám đốc
Nguyễn Thế Hoàng
Trưởng Ban kiểm soát
Bùi Phan Thanh
Thành viên Ban kiểm soát
Nguyễn Cao Sơn
Phó Tổng Giám đốc
Đặng Quang Hiệu
Kế toán trưởng/Phụ trách Công bố thông tin
Trần Văn Tài
Thành viên Hội đồng Quản trị
Quất Văn Quang
Thành viên Hội đồng Quản trị
Nguyễn Anh Lam
Thành viên Ban kiểm soát
Trịnh Quang Thạnh
Phó Tổng Giám đốc
Nguyễn Bá Viễn
Phó 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 →