VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TCT

Cyclicals
Công ty Cổ phần Cáp treo Núi Bà Tây Ninh
Du lịch và Giải trí/Du lịch & Giải tríCT
20.000
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
20.000
Current
20.000
Gap
+0.0%
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.

1
Model Inputs
Mid-Cycle EBITDA12.63B
Fair EV/EBITDA18.8x
Years of data7
2
Valuation
Mid-Cycle EBITDA
12.63B
x
Fair EV/EBITDA
18.8x
-
Net Debt
-17.94B
=
Equity Value
20.000
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TCT

Earnings Quality

Fiscal year 2025

42
Weak
Accrual Quality
81
Cash Conversion
28
Receivables
0
Margin Stability
88
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.85
Low Risk
DSRI
0.649
GMI
-0.174
AQI
0.590
SGI
1.602
DEPI
1.504
SGAI
0.544
TATA
0.047
LVGI
1.473

TCT exhibits several concerning indicators of potential earnings manipulation, as evidenced by a Beneish M-Score of -2.8514, significantly below the manipulation threshold of -1.78. While the company shows strong earnings quality in terms of accruals and margins, the low cash conversion and receivables metrics raise substantial concerns about the sustainability of its earnings.

Red Flags
  • Beneish M-Score of -2.8514 indicates potential earnings manipulation, well below the threshold of -1.78.
  • Earnings Quality Score of 41.6/100, particularly low cash conversion at 28.0/100 and receivables at 0.0/100, suggests potential liquidity issues.
Positive Signals
  • Strong accrual quality score of 81.3/100 and margin quality of 88.1/100 indicate effective cost management and revenue generation.
  • Institutional ownership is high at 51.0%, suggesting confidence from major stakeholders.
Ownership Risk

The high concentration of ownership with 51.0% held by a single institution could lead to governance risks, as decisions may favor the interests of the majority shareholder over minority interests.

Recommendation

Investors should exercise caution and conduct further due diligence on TCT, particularly focusing on cash flow management and revenue recognition practices before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
14.99
Safe Zone
Sharpe
0.24
Positive
Composite
50
Weak
Price Risk
Momentum
+23.6%
Volatility
32.8%
Max Drawdown
-18.6%

Key Ratios

Fiscal year 2025
9.67P/E
P/B0.72
P/S5.89
ROE7.7%
ROA7.4%
EPS2069.26
BVPS27816.56
Gross Margin38.3%
Net Margin60.9%
D/E0.03
Current Ratio30.52
Rev Growth60.2%
Profit Growth144.6%
EV/EBITDA18.83
Div Yield0.0%

Company Overview

Issued Shares
12.8M
Charter Capital
127.9B 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 TCT — hover nodes for intel, click to navigate

Shareholders
Công ty Cổ phần Du Lịch - Thương Mại Tây Ninh
Inst
51.0%
6.5 trieu
Công ty Bảo Hiểm Nhân Thọ Tây Ninh
Inst
9.4%
1.2 trieu
PYN Elite Fund
Inst
8.7%
1.1 trieu
Tập đoàn Bảo Việt
Inst
6.6%
845.960
america limited liability company
Inst
4.9%
629.100
afc vietnam fund
Inst
4.6%
590.600
Nguyễn Thái Bình
Indiv
4.3%
543.500
Lê Hữu Phước
Indiv
2.1%
271.760
Board & Management
Đặng Tấn Tài
Thành viên Hội đồng Quản trị
Nguyễn Văn Sinh
Phụ trách Công bố thông tin/Người phụ trách quản trị công ty/Phó Giám đốc
Nguyễn Huy Cường
Phó Giám đốc
Nguyễn Văn Quang
Trưởng Ban kiểm soát
Nguyễn Đình Tuấn
Thành viên Hội đồng Quản trị
Nguyễn Thanh Tuấn
Người phụ trách quản trị công ty
Lý Bình Hòa
Thành viên Ban kiểm soát
Nguyễn Lâm Nhi Thùy
Chủ tịch Hội đồng Quản trị
Nguyễn Thành Đông
Kế toán trưởng
Trịnh Văn Hà
Thành viên Hội đồng Quản trị
Trần Trung Kiên
Phó Chủ tịch Hội đồng Quản trị/Giám đốc
Bùi Minh Nam
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 →