VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TRC

Cyclicals
Công ty Cổ phần Cao su Tây Ninh
Hóa chấtCT
72.300
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
52.467
Current
72.300
Gap
-27.4%
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 EBITDA104.96B
Fair EV/EBITDA11.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
104.96B
x
Fair EV/EBITDA
11.7x
-
Net Debt
-349.08B
=
Equity Value
52.467
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TRC

Earnings Quality

Fiscal year 2025

78
Good
Accrual Quality
93
Cash Conversion
68
Receivables
100
Margin Stability
43
Revenue Quality
52

Financial Forensics

Beneish M-Score · 2025

-3.37
Low Risk
DSRI
0.055
GMI
1.047
AQI
0.446
SGI
1.134
DEPI
0.767
SGAI
1.358
TATA
0.017
LVGI
0.785

TRC exhibits a Beneish M-Score of -3.3683, indicating a low likelihood of earnings manipulation. However, the earnings quality metrics reveal some concerns, particularly in revenue and margin quality, which may warrant further scrutiny.

Red Flags
  • SGI of 1.1339 suggests aggressive growth that may not be supported by underlying fundamentals.
  • AQI of 0.4457 indicates potential issues with earnings quality, particularly in cash conversion.
Positive Signals
  • Beneish M-Score of -3.3683 is well below the manipulation threshold of -1.78, suggesting a lower risk of earnings manipulation.
  • Earnings Quality Score of 77.8/100 reflects overall strong performance, particularly in receivables with a score of 100.0/100.
Ownership Risk

The top shareholder, Tập đoàn Công nghiệp Cao su Việt Nam, holds a significant 60.0% stake, indicating potential influence over company decisions and stability, but also raises concerns about minority shareholder rights.

Recommendation

Monitor TRC's revenue growth closely, given the elevated SGI, and consider a deeper analysis of margin quality before making investment decisions.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
6.25
Safe Zone
Sharpe
-0.38
Negative
Composite
58
Fair
Price Risk
Momentum
+7.7%
Volatility
30.9%
Max Drawdown
-32.4%

Key Ratios

Fiscal year 2025
8.34P/E
P/B1.04
P/S2.57
ROE13.1%
ROA11.5%
EPS8669.16
BVPS69311.88
Gross Margin34.8%
Net Margin30.8%
D/E0.13
Current Ratio2.53
Rev Growth13.4%
Profit Growth17.5%
EV/EBITDA5.92
Div Yield0.0%

Company Overview

Issued Shares
30.0M
Charter Capital
300.0B 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 TRC — hover nodes for intel, click to navigate

Shareholders
Tập đoàn Công nghiệp Cao su Việt Nam
Inst
60.0%
18.0 trieu
Trần Hoàng Tuấn
Indiv
5.1%
1.5 trieu
Citigroup Global Market Ltd
Inst
4.9%
1.5 trieu
Công ty Cổ phần Đầu tư Sài Gòn VRG
Inst
4.8%
1.4 trieu
america limited liability company
Inst
4.8%
1.4 trieu
Ftif - Templeton Frontier Markets Fund
Inst
4.6%
1.4 trieu
balestrand limited
Inst
4.5%
1.3 trieu
Công ty TNHH SX - TM Thành Long
Inst
1.3%
400.000
Công ty Cổ Phần Đầu Tư Và Phát Triển Vrg Long Thành
Inst
1.3%
399.100
Công ty Cổ phần MERUFA
Inst
0.7%
200.000
Công ty TNHH SX - TM - DV Nam Cường
Inst
0.7%
200.000
Doanh nghiệp Tư nhân Chế biến Cao su Thương mại Thành Công
Indiv
0.3%
100.000
Bùi Thị Nhua
Indiv
0.1%
30.000
Board & Management
Lê Văn Chành
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trương Văn Minh
Phó Tổng Giám đốc Đầu tư/Thành viên Hội đồng Quản trị
Đỗ Thị Thanh Vân
Trưởng Ban kiểm soát
Võ Trần Minh Đăng
Thành viên Hội đồng Quản trị độc lập
Nguyễn Thái Bình
Người phụ trách quản trị công ty/Thành viên Hội đồng Quản trị
Bùi Thanh Tâm
Thành viên Ban kiểm soát
Phạm Thanh Hòa
Chủ tịch Hội đồng Quản trị
Đặng Thị Bông
Phụ trách Công bố thông tin
Trần Thị Tố Anh
Kế toán trưởng
Nguyễn Hồng Thái
Phó Tổng Giám đốc
Khúc Thị Mỹ Trinh
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 →