VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

SDT

Construction
Công ty Cổ phần Sông Đà 10
Xây dựng và Vật liệuCT
4.700
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
54.012
Current
4.700
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)
37.91%
+
Kd(1-t)
7.36%
x
D/(D+E)
62.09%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend2.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
19.334
50%DCF Value
88.690
Blended Intrinsic
54.012
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — SDT

Earnings Quality

Fiscal year 2025

41
Weak
Accrual Quality
64
Cash Conversion
100
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.79
Low Risk
DSRI
1.159
GMI
1.365
AQI
0.887
SGI
0.756
DEPI
0.967
SGAI
0.899
TATA
-0.091
LVGI
0.924

The Beneish M-Score of -2.7908 indicates a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality metrics reveal significant weaknesses, particularly in receivables and revenue recognition, which could pose risks to the reliability of reported earnings.

Red Flags
  • Earnings Quality Score of 40.9/100 indicates poor earnings quality, particularly with receivables and revenue metrics at 0.0/100.
  • DSRI of 1.1587 suggests potential issues with inventory management relative to sales, which could indicate overstatement of revenue.
Positive Signals
  • Cash conversion score of 100.0/100 indicates strong cash flow relative to earnings, suggesting that cash generation is robust despite other weaknesses.
Ownership Risk

The high concentration of ownership, with Tổng Công ty Sông Đà holding 62.3%, raises concerns about minority shareholder rights and potential conflicts of interest in decision-making.

Recommendation

Investors should closely monitor the company's revenue recognition practices and consider the implications of the ownership structure on governance. A cautious approach is advised until improvements in earnings quality metrics are observed.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
0.92
Distress Zone
Sharpe
0.08
Positive
Composite
54
Fair
Price Risk
Momentum
-4.7%
Volatility
52.9%
Max Drawdown
-43.3%

Key Ratios

Fiscal year 2025
3.04P/E
P/B0.23
P/S0.26
ROE7.8%
ROA3.2%
EPS1547.06
BVPS20589.59
Gross Margin9.7%
Net Margin8.6%
D/E1.35
Current Ratio1.56
Rev Growth-24.4%
Profit Growth40230.5%
EV/EBITDA4.59
Div Yield0.0%

Company Overview

Issued Shares
42.7M
Charter Capital
427.3B 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 SDT — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Sông Đà
Inst
62.3%
26.6 trieu
Nguyễn Ngọc Kiều Trang
Indiv
8.6%
3.7 trieu
Quỹ Đầu tư Chứng Khoán Năng động DC
Inst
4.9%
1.0 trieu
nguyen-chi-hieu
Indiv
3.2%
1.4 trieu
Công ty Cổ phần Chứng khoán Bảo Việt
Inst
1.3%
560.900
Nguyễn Văn Tánh
Indiv
0.4%
161.980
Ngân hàng Thương mại Cổ phần Việt Á
Inst
0.3%
113.100
Đặng Thị Bích Hòa
Indiv
0.3%
110.088
Công ty Cổ phần Quản lý quỹ đầu tư MB
Inst
0.2%
71.600
Quỹ Đầu tư Giá trị MB Capital
Inst
0.2%
69.900
Board & Management
Trần Văn Tấn
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Vũ Văn Tính
Phó Chủ tịch Hội đồng Quản trị
Lục Đức Tiến
Phó Tổng Giám đốc
Nguyễn Trung Kiên
Kế toán trưởng
Lê Thị Mai Hường
Thành viên Ban kiểm soát
Nguyễn Văn Thanh
Phụ trách Công bố thông tin/Thành viên Ban kiểm soát
Nguyễn Thế Bảo
Phó Tổng Giám đốc
Vũ Thị Tố Nga
Thành viên Ban kiểm soát
Phạm Văn Tăng
Thành viên Hội đồng Quản trị
Phạm Hoàng Phương
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Đỗ Đức Mạnh
Thành viên Hội đồng Quản trị
Nguyễn Văn Bẩy
Thành viên Hội đồng Quản trị
Trần Tuấn Linh
Chủ tịch Hội đồng Quản trị
Trần Đình Tú
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 →