VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TGP

Cyclicals
Công ty Cổ phần Trường Phú
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
6.600
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
19.845
Current
6.600
Gap
+200.7%
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 EBITDA25.35B
Fair EV/EBITDA10.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
25.35B
x
Fair EV/EBITDA
10.9x
-
Net Debt
16.95B
=
Equity Value
19.845
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TGP

Earnings Quality

Fiscal year 2024

32
Weak
Accrual Quality
0
Cash Conversion
100
Receivables
10
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-3.89
Low Risk
DSRI
0.127
GMI
0.825
AQI
4.710
SGI
0.665
DEPI
1.104
SGAI
1.082
TATA
-0.401
LVGI
0.493

TGP exhibits a Beneish M-Score of -3.8857, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 32.0/100, particularly low accrual and margin metrics, raises concerns about the sustainability of earnings.

Red Flags
  • Earnings Quality Score of 32.0/100, with eq_accrual at 0.0/100, indicating potential issues with earnings sustainability.
  • Low receivables quality score of 10.1/100, suggesting challenges in revenue collection and potential cash flow issues.
Positive Signals
  • Beneish M-Score of -3.8857, well below the manipulation threshold of -1.78, indicating a lower risk of earnings manipulation.
  • High cash conversion score of 100.0/100, suggesting effective cash management despite low accruals.
Ownership Risk

The ownership structure is highly concentrated, with the top five shareholders holding 53.7% of the company. This concentration can lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor TGP's earnings quality and cash flow metrics. Consider a cautious approach, potentially waiting for improved earnings sustainability indicators before making significant investments.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
2.92
Grey Zone
Sharpe
0.69
Positive
Composite
65
Fair
Price Risk
Momentum
+73.3%
Volatility
119.4%
Max Drawdown
-29.5%

Key Ratios

Fiscal year 2024
6.35P/E
P/B0.58
P/S0.29
ROE9.6%
ROA5.5%
EPS1212.67
BVPS13224.68
Gross Margin9.8%
Net Margin4.6%
D/E0.36
Current Ratio2.92
Rev Growth-33.5%
Profit Growth767.9%
EV/EBITDA4.25
Div Yield0.0%

Company Overview

Issued Shares
13.1M
Charter Capital
131.0B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Hàng điện & điện tử
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Lê Thanh Sơn
Indiv
24.3%
3.2 trieu
Lê Xuân Hằng
Indiv
14.0%
1.8 trieu
Trần Lan Phương
Indiv
5.9%
594.500
Phạm Duy Thanh
Indiv
4.9%
647.809
Lê Phương Thảo
Indiv
4.6%
458.700
Lê Khánh Linh
Indiv
4.5%
589.680
Nguyễn Trung Hà
Indiv
4.1%
413.400
Ngô Đức Thao
Indiv
2.0%
196.185
nguyen-bich-ngoc
Indiv
1.8%
178.350
Cao Thị Thu Hà
Indiv
0.6%
84.490
Nguyễn Thị Phương Lan
Indiv
0.2%
23.780
Nguyễn Hữu Thọ
Indiv
0.2%
15.457
Phạm Đình Dũng
Indiv
0.1%
11.890
Bùi Thị Luột
Indiv
0.1%
10.568
Nguyễn Hồng Việt
Indiv
0.1%
15.580
Board & Management
Lê Thanh Sơn24.3%
Thành viên Hội đồng Quản trị/Phụ trách Công bố thông tin/Tổng Giám đốc
Lê Phương Thảo8.1%
Trưởng phòng Tài chính
Phạm Duy Thanh4.9%
Trưởng Ban kiểm soát
Nguyễn Hồng Việt0.1%
Thành viên Hội đồng Quản trị
Nguyễn Tô Duy
Phó Tổng Giám đốc
Nguyễn Mạnh Cương
Thành viên Hội đồng Quản trị
Nguyễn Thành Nam
Thành viên Ban kiểm soát
Nguyễn Đức Chiến
Thành viên Ban kiểm soát
Lương Hoài Nam
Chủ tịch Hội đồng Quản trị
Hồ Đức Thành
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
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 →