VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

STT

Cyclicals
Công ty Cổ phần Vận chuyển Sài Gòn Tourist
Du lịch và Giải trí/Du lịch & Giải tríCT
1.000
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
0
Current
1.000
Gap
-100.0%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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.

Distressed Valuation
Negative Ebitda
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — STT

Earnings Quality

Fiscal year 2024

53
Fair
Accrual Quality
42
Cash Conversion
40
Receivables
100
Margin Stability
62
Revenue Quality
24

Financial Forensics

Beneish M-Score · 2024

-3.60
Low Risk
DSRI
0.719
GMI
0.799
AQI
0.927
SGI
1.164
DEPI
0.216
SGAI
1.088
TATA
-0.166
LVGI
0.976

The Beneish M-Score of -3.603 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality score of 53.2 suggests moderate concerns regarding the sustainability of earnings, particularly in cash conversion and revenue recognition.

Red Flags
  • Earnings quality metrics show low cash conversion (40.0/100) and revenue quality (23.9/100), indicating potential issues with revenue sustainability and cash flow generation.
Positive Signals
  • The DSRI of 0.7193 and GMI of 0.7990 suggest that inventory and gross margin are being managed effectively, which are positive indicators in the context of Vietnamese market dynamics.
Ownership Risk

The ownership structure is relatively concentrated, with the top three shareholders holding a combined 48.9%. This could lead to governance risks if decisions favor major shareholders over minority interests.

Recommendation

Investors should closely monitor cash flow trends and revenue recognition practices, while considering the concentrated ownership structure as a potential governance risk. A cautious approach is advised until clearer signals of earnings sustainability emerge.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
-7.16
Distress Zone
Sharpe
-0.43
Negative
Composite
24
Poor
Price Risk
Momentum
-13.3%
Volatility
120.8%
Max Drawdown
-54.5%

Key Ratios

Fiscal year 2024
-13.81P/E
P/B0.00
P/S0.19
ROE2.0%
ROA-2.8%
EPS-72.40
BVPS0.00
Gross Margin20.8%
Net Margin-1.4%
D/E-1.74
Current Ratio0.20
Rev Growth16.4%
Profit Growth28.8%
EV/EBITDA4.06
Div Yield0.0%

Company Overview

Issued Shares
8.0M
Charter Capital
80.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Vận tải hành khách & Du lịch
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH Đầu tư Upraise
Inst
20.2%
1.6 trieu
Nguyễn Văn Hồng
Indiv
16.4%
1.3 trieu
Công ty Cổ Phần Vietnam Manpower Supply
Inst
11.3%
904.400
Shimabukuro Yoshinori
Indiv
9.8%
904.600
Shimabukuro Yoshihiko
Indiv
8.9%
819.740
Cao Thủy Tiên
Indiv
6.0%
482.299
Trần Bạch Lý
Indiv
5.5%
444.305
Kakazu Shogo
Indiv
3.8%
300.300
Kakazu Shogo
Indiv
3.8%
300.300
Đinh Quang Hiền
Indiv
2.0%
161.405
Phạm Tuấn Hà
Indiv
0.6%
51.465
Nguyễn Hữu Thọ
Indiv
0.6%
50.908
Dương Hồng Minh
Indiv
0.4%
35.962
Trần Mạnh Trí
Indiv
0.3%
23.950
Nguyễn Thị Thanh Phương
Indiv
0.3%
23.788
Nguyễn Kim Trung
Indiv
0.1%
10.000
Board & Management
Nguyễn Văn Hồng21.8%
Thành viên Hội đồng Quản trị
Shimabukuro Yoshinori9.8%
Thành viên Hội đồng Quản trị
Kakazu Shogo3.8%
Phó Chủ tịch Hội đồng Quản trị/Tổng Giám đốc
Vũ Hương Giang
Thành viên Ban kiểm soát
Nguyễn Văn Chương
Phó Tổng Giám đốc
Nguyễn Thị Phương Thảo
Kế toán trưởng/Phụ trách Công bố thông tin
Ryotaro Ohtake
Chủ tịch 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 →