VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

TCJ

Consumer
Công ty Cổ phần Tô Châu
Thực phẩm và đồ uống/Sản xuất thực phẩmCT
3.900
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
0
Current
3.900
Gap
-100.0%
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.

Distressed Valuation
Negative Cash Flow
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — TCJ

Earnings Quality

Fiscal year 2024

16
Poor
Accrual Quality
39
Cash Conversion
5
Receivables
27
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2016

-1.37
High Risk
DSRI
2.776
GMI
0.607
AQI
1.471
SGI
0.452
DEPI
0.000
SGAI
1.406
TATA
0.036
LVGI
1.005

The forensic assessment of TCJ indicates elevated risk due to concerning earnings quality metrics and a high DSRI, suggesting potential revenue manipulation. However, the Beneish M-Score of -1.3695 is below the manipulation threshold, indicating that while risks exist, they may not be severe.

Red Flags
  • DSRI of 2.7757 indicates significant increases in receivables relative to sales, suggesting potential revenue recognition issues.
  • Earnings Quality Score of 32.6/100 reflects poor cash conversion and receivables management, with scores of 0.0/100 in both eq_cash_conv and eq_receivables.
Positive Signals
  • Beneish M-Score of -1.3695 is below the manipulation threshold of -1.78, indicating a lower likelihood of earnings manipulation.
  • Institutional ownership is high at 75.8%, which may provide some level of oversight and stability.
Ownership Risk

The high concentration of ownership by institutional investors, particularly Tổng Công ty Lương thực Miền Nam at 65.4%, could lead to potential governance risks, especially if interests diverge from minority shareholders.

Recommendation

Investors should closely monitor TCJ's earnings quality and revenue recognition practices, considering a cautious approach until improvements in cash conversion and receivables management are evident.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
-10.95
Distress Zone
Sharpe
-0.85
Negative
Composite
11
Poor
Price Risk
Momentum
-11.1%
Volatility
31.0%
Max Drawdown
-13.3%

Key Ratios

Fiscal year 2024
-8.65P/E
P/B0.00
P/S4.82
ROE12.5%
ROA-17.8%
EPS-450.66
BVPS0.00
Gross Margin-14.2%
Net Margin-55.7%
D/E-1.61
Current Ratio0.13
Rev Growth-20.9%
Profit Growth-1484.0%
EV/EBITDA-12.51
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 TCJ — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Lương thực Miền Nam
Inst
65.4%
6.5 trieu
Công ty CP Baomi Holdings
Inst
10.4%
1.0 trieu
Lê Phát Tài
Indiv
9.2%
920.000
Trần Tấn Đức
Indiv
0.9%
91.400
Board & Management
Lê Phát Tài9.2%
Thành viên Hội đồng Quản trị
Nguyễn Hữu Trí
Thành viên Ban kiểm soát
Nguyễn Văn Hưng
Thành viên Hội đồng Quản trị
Võ Hùng Dũng
Chủ tịch Hội đồng Quản trị
Nguyễn Sơn
Kế toán trưởng
Lê Hùng Tín
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Trần Công Hải
Trưởng Ban kiểm soát
Trần Quang Khải
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phan Văn Thành
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 →