VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

SPH

Consumer
Công ty Cổ phần Xuất Nhập khẩu Thủy sản Hà Nội
Thực phẩm và đồ uống/Sản xuất thực phẩmCT
10.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
35.303
Current
10.000
Gap
+253.0%
ModelFCF DCF

Valuation Breakdown

CTThực phẩm và đồ uốngConsumer
Classified as consumer because ICB sector "Thực phẩm và đồ uống" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
66.49%
+
Kd(1-t)
7.20%
x
D/(D+E)
33.51%
=
WACC
10.00%
2
Growth Estimate
Sector Default4.00%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF19.77B
Projection years10
4
Valuation
Base FCF
19.77B
Growth Rate
4.00%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
35.303
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — SPH

Earnings Quality

Fiscal year 2025

45
Weak
Accrual Quality
53
Cash Conversion
48
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.27
Moderate
DSRI
0.273
GMI
0.262
AQI
0.410
SGI
1.700
DEPI
0.961
SGAI
0.586
TATA
0.127
LVGI
0.334

SPH exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly with a Beneish M-Score of -2.273, which is below the manipulation threshold. While the ownership structure indicates strong institutional control, the low earnings quality score and high sales growth index raise significant red flags.

Red Flags
  • Beneish M-Score of -2.273 indicates potential earnings manipulation, as it is below the threshold of -1.78.
  • Earnings Quality Score of 45.2/100 suggests inadequate earnings quality, particularly with revenue and margin metrics at 0.0/100.
  • High SGI of 1.7005 indicates aggressive sales growth that may not be supported by underlying cash flows.
Positive Signals
  • Strong institutional ownership at 59.3% by Tổng Công ty Thủy sản Việt Nam may provide stability and governance oversight.
  • Receivables quality score of 100.0/100 indicates effective management of receivables, suggesting that the company is collecting its debts efficiently.
Ownership Risk

The high concentration of ownership with 59.3% held by a single institutional investor could lead to governance risks, particularly if their interests diverge from minority shareholders.

Recommendation

Investors should exercise caution and closely monitor SPH's financial disclosures and operational performance, particularly regarding revenue recognition and cash flow management. Consider a wait-and-see approach until clearer signals of financial stability emerge.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
5.58
Safe Zone
Sharpe
-0.79
Negative
Composite
44
Weak
Price Risk
Momentum
-33.3%
Volatility
67.6%
Max Drawdown
-46.7%

Key Ratios

Fiscal year 2025
2.94P/E
P/B1.08
P/S1.22
ROE45.1%
ROA32.7%
EPS3403.65
BVPS9243.11
Gross Margin45.8%
Net Margin41.4%
D/E0.16
Current Ratio6.80
Rev Growth70.0%
Profit Growth221.0%
EV/EBITDA-95.76
Div Yield0.0%

Company Overview

Issued Shares
10.0M
Charter Capital
100.0B VND
Sector (ICB L2)
Thực phẩm và đồ uống
Industry (ICB L3)
Sản xuất thực phẩm
Sub-industry
Nuôi trồng nông & hải sản
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Thủy sản Việt Nam
Inst
59.3%
5.9 trieu
Nguyễn Phú Cường
Indiv
24.0%
2.4 trieu
Công ty TNHH Quản lý Đầu tư và Đào tạo Mitco
Inst
1.0%
100.000
Dương Thị Lan Hương
Indiv
0.7%
67.296
Board & Management
Nguyễn Phú Cường24.0%
Phó Chủ tịch Hội đồng Quản trị
Lê Văn Toàn
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Phạm Vân Anh
Phó Tổng Giám đốc
Lê Mạnh Hùng
Thành viên Ban kiểm soát
Trần Thị Hiền
Kế toán trưởng
Mai Chung Thủy
Phó Tổng Giám đốc
Thái Bá Nam
Thành viên Hội đồng Quản trị
Mai Xuân Phong
Chủ tịch Hội đồng Quản trị
Phạm Quốc Anh
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lưu Mạnh Cường
Thành viên Ban kiểm soát
Vũ Thị Hồng Gấm
Thành viên Ban kiểm soát
Nguyễn Thành Trung
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 →