VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TBD

Cyclicals
Tổng công ty Thiết bị điện Đông Anh - Công ty Cổ phần
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
114.900
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
102.310
Current
114.900
Gap
-11.0%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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 EBITDA241.80B
Fair EV/EBITDA17.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
241.80B
x
Fair EV/EBITDA
17.6x
-
Net Debt
928.77B
=
Equity Value
102.310
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TBD

Earnings Quality

Fiscal year 2025

41
Weak
Accrual Quality
34
Cash Conversion
0
Receivables
100
Margin Stability
40
Revenue Quality
65

Financial Forensics

Beneish M-Score · 2025

-0.71
High Risk
DSRI
1.029
GMI
0.950
AQI
2.534
SGI
1.296
DEPI
0.698
SGAI
1.046
TATA
0.199
LVGI
1.007

The Beneish M-Score of -0.7102 indicates a low likelihood of earnings manipulation, as it is above the threshold of -1.78. However, the Earnings Quality Score of 40.6/100, particularly the cash conversion score of 0.0/100, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 40.6/100, with a cash conversion score of 0.0/100 indicating severe issues with cash flow relative to earnings.
  • SGI of 1.2959 suggests aggressive growth that may not be supported by underlying fundamentals.
Positive Signals
  • Beneish M-Score of -0.7102, which is above the manipulation threshold, indicating a lower risk of earnings manipulation.
  • Receivables quality score of 100.0/100 suggests strong management of receivables.
Ownership Risk

The high concentration of ownership among institutional investors (93.4%) may lead to potential conflicts of interest and reduced shareholder activism, which could pose risks to minority shareholders.

Recommendation

Monitor cash flow closely given the low cash conversion score, and consider engaging with management on strategies to improve earnings quality and transparency.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
3.52
Safe Zone
Sharpe
0.52
Positive
Composite
54
Fair
Price Risk
Momentum
+89.1%
Volatility
63.9%
Max Drawdown
-31.3%

Key Ratios

Fiscal year 2025
16.91P/E
P/B5.05
P/S1.28
ROE31.9%
ROA10.5%
EPS6794.91
BVPS22749.03
Gross Margin15.5%
Net Margin7.6%
D/E2.04
Current Ratio1.36
Rev Growth29.6%
Profit Growth53.0%
EV/EBITDA14.09
Div Yield0.0%

Company Overview

Issued Shares
32.5M
Charter Capital
324.9B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Thiết bị điện
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Điện lực Gelex
Inst
46.9%
15.2 trieu
Tập đoàn Điện lực Việt Nam
Inst
46.5%
15.1 trieu
Công ty Cổ phần Quản lý quỹ đầu tư MB
Inst
3.5%
1.0 trieu
Công ty Cổ phần Chứng khoán VIX
Inst
0.4%
137.465
Lê Huy Cần
Indiv
0.2%
70.507
Nguyễn Xuân Thu
Indiv
0.2%
18.720
Trần Hữu Ánh
Indiv
0.1%
15.278
Board & Management
Nguyễn Vũ Cường
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lê Thị Thùy Anh
Phụ trách Công bố thông tin
Nguyễn Khắc Cường
Thành viên Hội đồng Quản trị
Lê Văn Điểm
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Thị Huyền Nga
Thành viên Ban kiểm soát
Nguyễn Quang Huy
Phó Tổng Giám đốc
Nguyễn Trọng Tiếu
Chủ tịch Hội đồng Quản trị
Nguyễn Văn Giang
Phó Tổng Giám đốc
Nguyễn Thị Hiếu
Trưởng Ban kiểm soát
Phạm Xuân Thành
Kế toán trưởng
Nguyễn Việt Anh
Thành viên Hội đồng Quản trị
Đinh Hà Linh
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 →