VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

SIG

Construction
Công ty Cổ phần Đầu tư và Thương mại Sông Đà
Xây dựng và Vật liệuCT
6.400
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
22.363
Current
6.400
Gap
+249.4%
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)
34.53%
+
Kd(1-t)
7.48%
x
D/(D+E)
65.47%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend2.16%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
4.409
50%DCF Value
40.316
Blended Intrinsic
22.363
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — SIG

Earnings Quality

Fiscal year 2024

66
Fair
Accrual Quality
85
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.58
Low Risk
DSRI
0.704
GMI
0.930
AQI
1.354
SGI
1.265
DEPI
0.866
SGAI
0.923
TATA
-0.038
LVGI
0.955

The Beneish M-Score of -2.5771 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality metrics reveal significant weaknesses, particularly in revenue and margin quality, which could pose risks in the context of the Vietnamese market's accounting practices.

Red Flags
  • Earnings quality score of 66.2 suggests potential concerns, especially with revenue and margin quality both at 0.0/100.
  • High concentration of ownership with Phan Đình Toại holding 64.8%, which may lead to governance risks and reduced minority shareholder influence.
Positive Signals
  • Beneish M-Score of -2.5771 indicates a low likelihood of earnings manipulation.
  • Strong cash conversion (100.0/100) and receivables quality (100.0/100) suggest effective cash management.
Ownership Risk

The high concentration of ownership among a few individuals increases the risk of decisions that may not align with minority shareholders' interests, potentially impacting corporate governance.

Recommendation

Investors should closely monitor SIG's revenue and margin quality metrics, and consider engaging with management regarding governance practices due to the concentrated ownership structure.

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

Quantitative Scores

F-Score
8/9
Strong
Z-Score
0.39
Distress Zone
Sharpe
-0.04
Negative
Composite
63
Fair
Price Risk
Momentum
-6.7%
Volatility
155.4%
Max Drawdown
-64.1%

Key Ratios

Fiscal year 2024
4.84P/E
P/B0.32
P/S0.52
ROE6.7%
ROA1.6%
EPS1239.19
BVPS18613.74
Gross Margin55.4%
Net Margin10.8%
D/E1.67
Current Ratio1.04
Rev Growth26.5%
Profit Growth435.9%
EV/EBITDA4.74
Div Yield0.0%

Company Overview

Issued Shares
10.0M
Charter Capital
100.0B 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 SIG — hover nodes for intel, click to navigate

Shareholders
Phan Đình Toại
Indiv
64.8%
6.5 trieu
nguyen-khac-son
Indiv
17.7%
1.8 trieu
Hoàng Thị Tuyết
Indiv
4.5%
453.750
Nguyễn Bá Viện
Indiv
0.6%
59.024
Lương Mạnh Hùng
Indiv
0.1%
12.026
Board & Management
Phan Đình Toại64.8%
Chủ tịch Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Khắc Sơn17.7%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Bá Viện0.6%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Phan Anh Tuấn
Kế toán trưởng
Phạm Thị Bé
Thành viên Ban kiểm soát
Nguyễn Viết Chất
Người phụ trách quản trị công ty
Nguyễn Bá Quyết
Trưởng Ban kiểm soát
Đoàn Triệu Việt
Thành viên Hội đồng Quản trị
Phan Thị Thanh Nga
Thành viên 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 →