VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

SJF

Cyclicals
Công ty Cổ phần Đầu tư Sao Thái Dương
Tài nguyên Cơ bản/Lâm nghiệp và GiấyCT
1.700
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
2.361
Current
1.700
Gap
+38.9%
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 EBITDA22.94B
Fair EV/EBITDA15.8x
Years of data7
2
Valuation
Mid-Cycle EBITDA
22.94B
x
Fair EV/EBITDA
15.8x
-
Net Debt
174.47B
=
Equity Value
2.361
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — SJF

Earnings Quality

Fiscal year 2025

38
Weak
Accrual Quality
93
Cash Conversion
26
Receivables
0
Margin Stability
0
Revenue Quality
24

Financial Forensics

Beneish M-Score · 2024

-3.98
Low Risk
DSRI
1.039
GMI
-2.440
AQI
0.818
SGI
1.044
DEPI
0.922
SGAI
0.064
TATA
0.040
LVGI
1.087

The Beneish M-Score of -3.9828 indicates a low likelihood of earnings manipulation, as it is well below the manipulation threshold of -1.78. However, the earnings quality metrics reveal significant weaknesses, particularly in cash conversion and revenue recognition, which raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 59.7/100 indicates potential issues, particularly with cash conversion at 40.0/100 and revenue recognition at 25.2/100.
  • SGA (Sales, General, and Administrative expenses) ratio at 0.0643 suggests very low spending on operational support, which may indicate underinvestment in growth or potential cost-cutting measures that could affect future performance.
Positive Signals
  • Beneish M-Score of -3.9828 suggests a low likelihood of earnings manipulation, which is a positive signal for investors.
  • Receivables quality score of 100.0/100 indicates strong management of accounts receivable, suggesting effective collection processes.
Ownership Risk

The ownership structure is fragmented with no single shareholder holding a controlling stake, which may lead to governance challenges and potential conflicts of interest among minority shareholders.

Recommendation

Investors should closely monitor cash flow performance and revenue recognition practices, considering a cautious approach until improvements in earnings quality metrics are observed. Engaging with management on their strategies for enhancing operational investments could provide further insights.

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

Quantitative Scores

F-Score
2/9
Weak
Z-Score
0.33
Distress Zone
Sharpe
-2.77
Negative
Composite
30
Poor
Price Risk
Momentum
-55.9%
Volatility
0.0%
Max Drawdown
-61.4%

Key Ratios

Fiscal year 2025
-6.06P/E
P/B0.30
P/S4.19
ROE-4.9%
ROA-2.7%
EPS-280.74
BVPS5601.08
Gross Margin3.9%
Net Margin-69.3%
D/E0.73
Current Ratio3.81
Rev Growth-72.0%
Profit Growth-62.3%
EV/EBITDA26.56
Div Yield0.0%

Company Overview

Issued Shares
79.2M
Charter Capital
792.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Lâm nghiệp và Giấy
Sub-industry
Lâm sản và Chế biến gỗ
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Đỗ Cần
Indiv
8.9%
7.1 trieu
Đỗ Ngọc Anh Thư
Indiv
5.2%
4.1 trieu
Công ty Cổ phần Đầu tư TONKIN
Inst
5.0%
3.9 trieu
Nguyễn Trí Thiện
Indiv
4.9%
3.9 trieu
nguyen-thi-hong-ngoc
Indiv
4.9%
3.9 trieu
Bùi Thị Hạnh Tâm
Indiv
4.5%
3.0 trieu
Nguyễn Thị Ban
Indiv
4.4%
2.9 trieu
Công ty Cổ phần Đầu tư HAFA
Inst
4.1%
3.2 trieu
Đỗ Ngọc Kim Ngân
Indiv
3.7%
2.9 trieu
nguyen-tan-dat
Indiv
3.4%
2.7 trieu
Nguyễn Xuân Nam
Indiv
1.9%
1.5 trieu
Nguyễn Trọng Nghĩa
Indiv
1.5%
1.2 trieu
nguyen-huy-quang
Indiv
0.8%
600.000
nguyen-thi-minh
Indiv
0.1%
120.000
Board & Management
Nguyễn Trí Thiện4.9%
Chủ tịch Hội đồng Quản trị
Nguyễn Xuân Nam1.9%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Thị Minh0.1%
Trưởng Ban kiểm soát
Nguyễn Anh Tuấn
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Đặng Văn Hóa
Trưởng Ban Kiểm toán nội bộ /Thành viên Hội đồng Quản trị
Đỗ Như Ngọc
Thành viên Ban kiểm soát
Nguyễn Thị Mai Hương
Thành viên Ban kiểm soát
Bùi Thị Thảo
Thành viên Ban Kiểm toán nội bộ
Masayuki Takeuchi
Phó Tổng Giám đốc
Hà Thị Phương Thủy
Kế toán trưởng/Phụ trách Công bố thông tin
Yoshiro Komiyama
Thành viên Hội đồng Quản trị
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 →