VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TTT

Cyclicals
Công ty Cổ phần Du Lịch - Thương Mại Tây Ninh
Du lịch và Giải trí/Du lịch & Giải tríCT
33.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
37.008
Current
33.500
Gap
+10.5%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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 EBITDA14.55B
Fair EV/EBITDA9.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
14.55B
x
Fair EV/EBITDA
9.6x
-
Net Debt
-29.72B
=
Equity Value
37.008
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TTT

Earnings Quality

Fiscal year 2025

69
Fair
Accrual Quality
85
Cash Conversion
45
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.64
Low Risk
DSRI
0.834
GMI
0.575
AQI
0.605
SGI
1.240
DEPI
1.237
SGAI
0.837
TATA
0.037
LVGI
1.213

The Beneish M-Score of -2.6438 indicates that TTT is unlikely to be manipulating earnings, as it is well below the threshold of -1.78. However, the earnings quality metrics reveal significant weaknesses, particularly in cash conversion and revenue recognition, which could pose risks to financial stability.

Red Flags
  • Earnings Quality Score of 69.0/100 suggests moderate concerns, particularly with a cash conversion score of only 44.9/100, indicating potential issues in translating earnings into actual cash flow.
  • The revenue quality score of 0.0/100 raises significant concerns about the reliability of reported revenues, which could indicate aggressive accounting practices or revenue recognition issues.
Positive Signals
  • The DSRI of 0.8337 suggests that accounts receivable are well managed relative to sales, indicating that the company is not overly reliant on credit sales.
  • The GMI of 0.5750 and AQI of 0.6049 indicate that while there are some weaknesses, the overall gross margin and accrual quality are relatively stable.
Ownership Risk

The concentrated ownership structure, with the top three institutional shareholders holding a combined 72.5%, may lead to potential governance issues, as decisions may favor the interests of a few over minority shareholders.

Recommendation

Investors should closely monitor TTT's cash flow performance and revenue recognition practices. Consider a cautious approach to investment until there is clearer evidence of improved earnings quality and cash conversion.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
5.08
Safe Zone
Sharpe
0.37
Positive
Composite
67
Fair
Price Risk
Momentum
+25.5%
Volatility
53.3%
Max Drawdown
-22.0%

Key Ratios

Fiscal year 2025
5.04P/E
P/B0.51
P/S0.99
ROE10.4%
ROA6.2%
EPS6649.00
BVPS66095.16
Gross Margin23.1%
Net Margin19.7%
D/E0.07
Current Ratio15.22
Rev Growth24.9%
Profit Growth44.8%
EV/EBITDA5.08
Div Yield0.0%

Company Overview

Issued Shares
4.6M
Charter Capital
45.7B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Vận tải hành khách & Du lịch
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Địa Cầu
Inst
24.5%
1.1 trieu
Công ty TNHH Olympia
Inst
24.0%
1.1 trieu
Công ty TNHH Tư Vấn Xây Dựng Ánh Dương
Inst
24.0%
1.1 trieu
nguyen-thi-hanh
Indiv
8.0%
380.829
Công ty Tài Chính TNHH MTV Bưu Điện
Inst
1.0%
30.000
Board & Management
Trần Thị Phượng
Kế toán trưởng
Phạm Hùng Cường
Thành viên Hội đồng Quản trị
Lý Bình Hòa
Trưởng Ban kiểm soát
Nguyễn Lâm Nhi Thùy
Chủ tịch Hội đồng Quản trị
Trần Thị Hiền
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Võ Trần Chí Thịnh
Thành viên Hội đồng Quản trị độc lập
Trịnh Văn Hà
Phó Chủ tịch Hội đồng Quản trị
Bùi Thị Lâu
Thành viên Ban kiểm soát
Bùi Minh Nam
Trưởng Ban kiểm soát
Nguyễn Đình Tuấn
Thành viên Hội đồng Quản trị
Phan Thanh Trung
Phụ trách Công bố thông tin
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 →