VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

SHN

Cyclicals
Công ty Cổ phần Đầu tư Tổng hợp Hà Nội
Tài nguyên Cơ bản/Khai khoángCT
3.700
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
6.467
Current
3.700
Gap
+74.8%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTTài nguyên Cơ bảnCyclical
Classified as cyclical because ICB sector "Tài nguyên Cơ bản" 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 EBITDA27.56B
Fair EV/EBITDA127.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
27.56B
x
Fair EV/EBITDA
127.0x
-
Net Debt
2662.72B
=
Equity Value
6.467
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — SHN

Earnings Quality

Fiscal year 2025

67
Fair
Accrual Quality
83
Cash Conversion
100
Receivables
43
Margin Stability
10
Revenue Quality
22

Financial Forensics

Beneish M-Score · 2025

-2.92
Low Risk
DSRI
0.886
GMI
1.062
AQI
1.114
SGI
0.920
DEPI
0.614
SGAI
1.619
TATA
-0.044
LVGI
0.957

The Beneish M-Score of -2.9181 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality metrics reveal significant concerns, particularly in revenue recognition and margin quality, which may pose risks to future performance.

Red Flags
  • Earnings Quality Score of 66.5/100 indicates potential issues, especially with eq_margin at 9.7/100 and eq_revenue at 21.7/100, suggesting weak profitability and revenue recognition.
  • SGAI at 1.6192 indicates aggressive spending on sales and marketing, which may not translate into corresponding revenue growth.
Positive Signals
  • DSRI of 0.8864 suggests that the company is managing its inventory efficiently relative to sales, indicating potential operational strength.
  • High eq_cash_conv score of 100.0/100 reflects strong cash conversion, which is a positive indicator of liquidity.
Ownership Risk

The ownership structure is fragmented with no single shareholder holding a significant stake, which may lead to governance challenges and lack of strategic direction.

Recommendation

Investors should closely monitor the company's revenue recognition practices and margin improvements while considering the strong cash conversion as a positive factor. A cautious approach is advised until clearer operational efficiencies are demonstrated.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
0.88
Distress Zone
Sharpe
-1.16
Negative
Composite
51
Fair
Price Risk
Momentum
-25.8%
Volatility
42.5%
Max Drawdown
-47.8%

Key Ratios

Fiscal year 2025
141.05P/E
P/B0.30
P/S0.14
ROE0.2%
ROA0.1%
EPS26.23
BVPS12253.14
Gross Margin1.4%
Net Margin0.1%
D/E2.17
Current Ratio1.00
Rev Growth-8.0%
Profit Growth-61.2%
EV/EBITDA447.46
Div Yield0.0%

Company Overview

Issued Shares
129.6M
Charter Capital
1296.1B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai thác Than
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Trần Thị Hòa
Indiv
4.9%
6.4 trieu
nguyen-van-anh
Indiv
4.9%
6.3 trieu
Vũ Văn Tiền
Indiv
4.8%
5.6 trieu
Đào Mạnh Kháng
Indiv
4.7%
5.5 trieu
Kiều Thị Liễu
Indiv
4.7%
6.0 trieu
Trần Tiến Hải
Indiv
4.3%
5.6 trieu
Chu Văn Mân
Indiv
4.2%
5.4 trieu
Trần Văn Minh
Indiv
3.9%
5.0 trieu
Công ty Cổ phần Chứng khoán An Bình
Inst
1.8%
2.1 trieu
nguyen-thanh-son
Indiv
0.5%
200.000
Công ty Cổ phần Công nghiệp Thương mại Sông Đà
Inst
0.5%
190.750
Công ty Cổ phần Sông Đà 12
Inst
0.4%
136.250
Công ty Cổ phần Dịch vụ Hỗ trợ doanh nghiệp và Tư vấn đầu tư
Inst
0.3%
109.000
Board & Management
CHU VĂN MÂN4.2%
Kế toán trưởng/Người phụ trách quản trị công ty
Nguyễn Đại Hải
Tổng Giám đốc
Lê Việt Hà
Thành viên Hội đồng Quản trị độc lập
Vũ Quang Minh
Thành viên Hội đồng Quản trị
Nguyễn Thị Kim Loan
Thành viên Ban kiểm soát
VŨ PHÚC THỌ
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc Dự án
Hoàng Lệ Thu
Thành viên Ban kiểm soát
Lê Tuấn Hùng
Phó Tổng Giám đốc
Nguyễn Thị Thu Hương
Trưởng Ban kiểm soát
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 →