VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TPC

Cyclicals
Công ty Cổ phần Nhựa Tân Đại Hưng
Hóa chấtCT
11.050
VND · Last close
Valuation Verdict
Fairly Valued
Medium
-120%Fair Value+120%
Intrinsic Value
11.036
Current
11.050
Gap
-0.1%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA31.37B
Fair EV/EBITDA12.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
31.37B
x
Fair EV/EBITDA
12.0x
-
Net Debt
129.17B
=
Equity Value
11.036
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TPC

Earnings Quality

Fiscal year 2025

65
Fair
Accrual Quality
48
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
7

Financial Forensics

Beneish M-Score · 2025

-3.76
Low Risk
DSRI
0.376
GMI
0.956
AQI
0.652
SGI
1.091
DEPI
1.808
SGAI
1.036
TATA
-0.145
LVGI
1.117

TPC exhibits several concerning indicators that suggest potential earnings manipulation, particularly with a Beneish M-Score of -3.7648, well below the manipulation threshold. While the earnings quality score of 65.1 indicates moderate quality, the low revenue quality score of 6.8 raises significant concerns about the sustainability of reported revenues.

Red Flags
  • Beneish M-Score of -3.7648 indicates a high likelihood of earnings manipulation, significantly below the threshold of -1.78.
  • Revenue quality score of 6.8/100 suggests serious issues with revenue recognition and sustainability.
Positive Signals
  • Strong cash conversion score of 100.0/100 indicates effective cash management despite revenue quality concerns.
  • Low DSRI of 0.3759 suggests that inventory levels are well managed relative to sales, indicating operational efficiency.
Ownership Risk

The ownership structure is concentrated with significant stakes held by individual shareholders, which may lead to governance risks and potential conflicts of interest. The top two shareholders control over 27% of the company, raising concerns about minority shareholder rights.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on revenue recognition practices and governance issues. Consider monitoring future earnings reports closely for signs of improvement or further deterioration.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
2.61
Grey Zone
Sharpe
1.25
Excellent
Composite
69
Fair
Price Risk
Momentum
+100.8%
Volatility
46.9%
Max Drawdown
-33.3%

Key Ratios

Fiscal year 2025
20.96P/E
P/B0.94
P/S0.52
ROE4.2%
ROA2.5%
EPS527.30
BVPS11767.44
Gross Margin8.3%
Net Margin2.5%
D/E0.75
Current Ratio2.08
Rev Growth9.1%
Profit Growth-0.3%
EV/EBITDA26.48
Div Yield0.0%

Company Overview

Issued Shares
22.5M
Charter Capital
225.2B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Lê Thị Mỹ Hạnh
Indiv
13.9%
3.4 trieu
Phạm Trung Cang
Indiv
13.2%
3.2 trieu
Công ty TNHH Quế Trân
Inst
4.2%
1.0 trieu
Mekong Enterprise Fund
Inst
4.0%
973.040
Đỗ Thị Quế Thanh
Indiv
3.9%
960.000
Phạm Đỗ Diễm Hương
Indiv
3.7%
896.700
Phạm Đỗ Quế Hương
Indiv
2.9%
720.000
Tôn Thị Hồng Minh
Indiv
2.9%
704.000
Ngô Thị Thanh Huyền
Indiv
0.9%
209.200
Nguyễn Thị Thanh Loan
Indiv
0.7%
177.160
Trần Kiết Linh
Indiv
0.7%
168.000
Huỳnh Văn Gấm
Indiv
0.7%
168.000
Trần Kiết Trân
Indiv
0.6%
144.000
Lê Thị Thảo
Indiv
0.5%
120.000
Huỳnh Thanh Tuấn
Indiv
0.5%
120.000
Phạm Văn Mẹo
Indiv
0.2%
55.000
Trần Ngọc Thanh Hùng
Indiv
0.2%
48.000
Lê Thị Mỹ Ngọc
Indiv
0.2%
39.276
Đào Thanh Tuyền
Indiv
0.1%
33.600
Đoàn Thị Hồng Tươi
Indiv
0.1%
30.000
Nguyễn Văn Hòa
Indiv
0.1%
24.000
Nguyễn Văn Hùng
Indiv
0.1%
26.400
nguyen-thi-hong-cuc
Indiv
0.1%
24.000
Board & Management
Phạm Trung Cang13.2%
Phó Chủ tịch Hội đồng Quản trị
Phạm Đỗ Diễm Hương3.7%
Chủ tịch Hội đồng Quản trị
Tôn Thị Hồng Minh2.9%
Phụ trách Công bố thông tin/Phó Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Nguyễn Thị Thanh Loan0.7%
Kế toán trưởng/Giám đốc Tài chính/Thành viên Hội đồng Quản trị
Phạm Văn Mẹo0.2%
Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Đào Thanh Tuyền0.1%
Thành viên Ban kiểm soát
Trần Hữu Vinh
Giám đốc Kế hoạch và Phát triển sản xuất kinh doanh/Thành viên Hội đồng Quản trị
Lâm Nguyễn Quốc Nghĩa
Trưởng Ban kiểm soát
Huỳnh Minh Việt
Thành viên Hội đồng Quản trị
Lê Thị Minh Trí
Thành viên Ban kiểm soát
Danh Thúy Oanh
Thành viên Hội đồng Quản trị
Phạm Thị Trúc Ngân
Thành viên 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 →