VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

THT

Cyclicals
Công ty Cổ phần Than Hà Tu - Vinacomin
Tài nguyên Cơ bản/Khai khoángCT
9.400
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
60.464
Current
9.400
Gap
+500.0%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTTài nguyên Cơ bảnCyclical
Classified as cyclical because ICB sector "Tài nguyên Cơ bản" 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 EBITDA387.25B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
387.25B
x
Fair EV/EBITDA
5.0x
-
Net Debt
450.72B
=
Equity Value
60.464
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — THT

Earnings Quality

Fiscal year 2025

77
Good
Accrual Quality
100
Cash Conversion
82
Receivables
100
Margin Stability
20
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.14
Moderate
DSRI
1.238
GMI
0.927
AQI
0.839
SGI
1.254
DEPI
0.896
SGAI
0.891
TATA
-0.000
LVGI
1.031

The Beneish M-Score of -2.1437 indicates that THT is not likely to be manipulating earnings, as it is below the threshold of -1.78. However, the company's earnings quality score of 76.5/100, while decent, reveals significant weaknesses in revenue recognition and margin quality, which could pose risks in the context of Vietnamese accounting practices.

Red Flags
  • SGI of 1.2538 suggests aggressive growth in sales that may not be sustainable.
  • EQ margin at 19.8/100 indicates poor profitability relative to revenue, raising concerns about operational efficiency.
Positive Signals
  • High eq_accrual score of 99.8/100 indicates strong accrual quality, suggesting that reported earnings are backed by actual cash flows.
  • Low GMI of 0.9271 suggests that gross margins are stable, which is a positive indicator in a competitive market.
Ownership Risk

The high concentration of ownership, with Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam holding 65.0%, may lead to potential governance issues and limit minority shareholder influence, which is a common risk in Vietnamese SOEs.

Recommendation

Investors should monitor THT's sales growth closely and assess the sustainability of its revenue streams. Consider a cautious approach, given the elevated risk profile and the concentration of ownership.

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

Quantitative Scores

F-Score
8/9
Strong
Z-Score
3.07
Safe Zone
Sharpe
-1.50
Negative
Composite
65
Fair
Price Risk
Momentum
-28.2%
Volatility
23.1%
Max Drawdown
-36.9%

Key Ratios

Fiscal year 2025
5.72P/E
P/B0.59
P/S0.04
ROE10.6%
ROA2.4%
EPS1642.50
BVPS15862.88
Gross Margin3.6%
Net Margin0.8%
D/E3.73
Current Ratio0.94
Rev Growth25.4%
Profit Growth80.0%
EV/EBITDA2.20
Div Yield0.0%

Company Overview

Issued Shares
24.6M
Charter Capital
245.7B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai thác Than
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
65.0%
16.0 trieu
Phạm Uyên Nguyên
Indiv
5.0%
1.2 trieu
Công ty Cổ phần Cơ điện Lạnh
Inst
4.3%
584.500
Ngân hàng Thương mại Cổ phần Đại chúng Việt Nam
Inst
3.7%
500.000
asia value investment limited
Inst
3.3%
452.315
Công ty Cổ phần Chứng khoán Vietinbank
Inst
3.2%
439.600
Board & Management
Phạm Thị Lan Hương
Thành viên Ban kiểm soát
Nguyễn Hồng Sơn
Thành viên Hội đồng Quản trị
Hà Thị Diệp Anh
Kế toán trưởng
Trần Quốc Toàn
Giám đốc điều hành/Phó Giám đốc
Trần Thế Thành
Chủ tịch Hội đồng Quản trị
Lương Xuân Hùng
Thành viên Ban kiểm soát
Nguyễn Việt Thanh
Thành viên Hội đồng Quản trị
Vũ Hồng Cẩm
Thành viên Hội đồng Quản trị
Đặng Văn Tĩnh
Phó Giám đốc
Nguyễn Anh Chung
Thành viên Hội đồng Quản trị
Nguyễn Thị Lương Anh
Trưởng Ban kiểm soát
Lam Anh Tuấn
Phó Giám đốc
Nguyễn Phương Nhung
Phụ trách Công bố thông tin
Nguyễn Quang Quảng
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 →