VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TIS

Cyclicals
Công ty Cổ phần Gang thép Thái Nguyên
Tài nguyên Cơ bản/Kim loạiCT
4.900
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
6.210
Current
4.900
Gap
+26.7%
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 EBITDA258.19B
Fair EV/EBITDA21.1x
Years of data7
2
Valuation
Mid-Cycle EBITDA
258.19B
x
Fair EV/EBITDA
21.1x
-
Net Debt
4302.05B
=
Equity Value
6.210
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TIS

Earnings Quality

Fiscal year 2025

78
Good
Accrual Quality
94
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.49
Moderate
DSRI
0.878
GMI
1.085
AQI
1.015
SGI
1.131
DEPI
0.900
SGAI
0.862
TATA
-0.016
LVGI
1.013

The Beneish M-Score of -2.4894 indicates a low likelihood of earnings manipulation, as it is below the manipulation threshold of -1.78. However, the earnings quality metrics reveal significant weaknesses, particularly in revenue and margin quality, which could raise concerns about the sustainability of earnings.

Red Flags
  • Earnings Quality Score of 78.1/100 is decent, but eq_margin and eq_revenue scores are both 0.0/100, indicating potential issues with profitability and revenue recognition.
  • SGI of 1.1312 suggests that sales growth is outpacing earnings growth, which could indicate aggressive revenue recognition practices.
Positive Signals
  • DSRI of 0.8778 indicates that accounts receivable are growing slower than sales, which is a positive signal for cash flow.
  • High eq_cash_conv score of 100.0/100 reflects strong cash conversion from earnings, suggesting that the company is effectively turning profits into cash.
Ownership Risk

The ownership structure is heavily concentrated, with Tổng Công ty Thép Việt Nam holding 65.0%. This concentration may pose risks related to governance and decision-making, potentially sidelining minority shareholders.

Recommendation

Investors should monitor the company's revenue recognition practices closely and consider the implications of the concentrated ownership structure. A deeper analysis of cash flows and operational efficiency is recommended before making investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
0.81
Distress Zone
Sharpe
-0.73
Negative
Composite
54
Fair
Price Risk
Momentum
-20.6%
Volatility
37.5%
Max Drawdown
-35.7%

Key Ratios

Fiscal year 2025
918.80P/E
P/B0.60
P/S0.07
ROE0.1%
ROA0.0%
EPS5.24
BVPS8012.42
Gross Margin3.0%
Net Margin0.0%
D/E6.08
Current Ratio0.45
Rev Growth13.1%
Profit Growth137.6%
EV/EBITDA24.76
Div Yield0.0%

Company Overview

Issued Shares
184.0M
Charter Capital
1840.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Thép và sản phẩm thép
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Thép Việt Nam
Inst
65.0%
119.6 trieu
Công ty Cổ phần Thương mại Thái Hưng
Inst
20.0%
36.8 trieu
Công ty TNHH TM và DL Trung Dũng
Inst
11.3%
32.1 trieu
Ngân hàng Thương mại Cổ phần Công thương Việt Nam
Inst
3.5%
10.0 trieu
Board & Management
Đỗ Trung Kiên
Phó Tổng Giám đốc
Nguyễn Minh Hạnh
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Bá Tài
Phụ trách Công bố thông tin
Trần Anh Dũng
Trưởng Ban kiểm soát
Lê Hồng Khuê
Thành viên Hội đồng Quản trị
Nguyễn Thúy Hà
Thành viên Ban kiểm soát
Lê Minh Tú
Thành viên Hội đồng Quản trị
Trần Quang Tiến
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Trần Tuấn Dũng
Phó Chủ tịch Hội đồng Quản trị
Lê Thành Thực
Thành viên Hội đồng Quản trị
Hoàng Danh Sơn
Kế toán trưởng
Nguyễn Thị Huệ
Thành viên Ban kiểm soát
Bùi Quang Hưng
Thành viên Ban kiểm soát
Trần Quốc Việt
Thành viên Ban kiểm soát
Phạm Công Thảo
Chủ tịch Hội đồng Quản trị
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 →