VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

TA6

Construction
Công ty Cổ phần Đầu tư và Xây lắp Thành An 665
Xây dựng và Vật liệuCT
7.000
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
7.283
Current
7.000
Gap
+4.0%
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)
16.67%
+
Kd(1-t)
6.31%
x
D/(D+E)
83.33%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
7.000
50%DCF Value
7.566
Blended Intrinsic
7.283
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — TA6

Earnings Quality

Fiscal year 2025

56
Fair
Accrual Quality
84
Cash Conversion
0
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.82
Low Risk
DSRI
0.932
GMI
1.155
AQI
0.864
SGI
1.122
DEPI
0.949
SGAI
0.935
TATA
-0.090
LVGI
1.005

TA6 presents a moderate risk profile, primarily due to its Beneish M-Score of -2.8231, which suggests a low likelihood of earnings manipulation. However, the earnings quality metrics indicate some areas of concern, particularly with revenue recognition.

Red Flags
  • Beneish M-Score of -2.8231 is below the manipulation threshold of -1.78, indicating potential financial manipulation.
  • Earnings Quality Score of 76.0/100 is decent, but the eq_revenue score of 0.0/100 raises concerns about revenue recognition practices.
Positive Signals
  • Strong cash conversion score of 100.0/100 suggests effective cash management and operational efficiency.
  • DSRI of 0.9320 indicates that inventory levels are well-managed relative to sales, which is a positive sign.
Ownership Risk

The ownership structure is heavily concentrated, with Tổng Công ty Thành An holding 52.7%, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor revenue recognition practices and consider the implications of concentrated ownership before making investment decisions.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
0.83
Distress Zone
Sharpe
-0.25
Negative
Composite
35
Weak
Price Risk
Momentum
-34.5%
Volatility
106.2%
Max Drawdown
-58.8%

Key Ratios

Fiscal year 2025
15.65P/E
P/B0.59
P/S0.06
ROE3.8%
ROA0.3%
EPS447.27
BVPS11849.91
Gross Margin3.7%
Net Margin0.4%
D/E11.98
Current Ratio1.06
Rev Growth34.7%
Profit Growth17.2%
EV/EBITDA5.01
Div Yield0.0%

Company Overview

Issued Shares
3.0M
Charter Capital
30.0B 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 TA6 — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Thành An
Inst
52.7%
1.6 trieu
Phạm Văn Thắng
Indiv
10.3%
308.855
Lê Đình Tài
Indiv
6.3%
190.000
Vũ Văn Dũng
Indiv
6.0%
180.000
Đỗ Hoàng Dương
Indiv
2.4%
73.150
Dương Xuân Cường
Indiv
2.3%
70.000
Ngô Thế Vượng
Indiv
2.3%
70.000
Bùi Hùng Phú
Indiv
0.7%
20.870
Lê Văn Lương
Indiv
0.2%
5.000
Đỗ Thị Lan
Indiv
0.1%
4.000
Board & Management
Phạm Văn Thắng10.3%
Phó Chủ tịch Hội đồng Quản trị/Giám đốc
Dương Xuân Cường2.3%
Thành viên Hội đồng Quản trị
Ngô Thế Vượng2.3%
Phó Giám đốc
Lê Văn Lương0.2%
Chủ tịch Hội đồng Quản trị/Phó Giám đốc
Tạ Đông Hà
Thành viên Hội đồng Quản trị/Phó Giám đốc
Nguyễn Tiên Phong
Thành viên Ban kiểm soát
Đinh Thị Hằng
Kế toán trưởng
Phạm Thúy Loan
Thành viên Ban kiểm soát
Phạm Nam Giang
Thành viên Hội đồng Quản trị
Phương Trọng Quân
Người phụ trách quản trị công ty
Nguyễn Phương Quỳnh
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 →