VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TVD

Cyclicals
Công ty Cổ phần Than Vàng Danh - Vinacomin
Tài nguyên Cơ bản/Khai khoángCT
11.500
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
55.384
Current
11.500
Gap
+381.6%
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 EBITDA690.44B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
690.44B
x
Fair EV/EBITDA
5.0x
-
Net Debt
961.97B
=
Equity Value
55.384
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TVD

Earnings Quality

Fiscal year 2025

74
Good
Accrual Quality
58
Cash Conversion
100
Receivables
100
Margin Stability
65
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.98
Low Risk
DSRI
0.803
GMI
1.075
AQI
1.275
SGI
1.032
DEPI
1.188
SGAI
0.973
TATA
-0.109
LVGI
1.025

The Beneish M-Score of -2.9763 indicates that TVD is not likely engaged in earnings manipulation, as it falls below the threshold of -1.78. However, the earnings quality score of 73.7 suggests some concerns, particularly with revenue recognition, which scored 0.0/100, indicating potential issues with revenue transparency.

Red Flags
  • Revenue quality score of 0.0/100 raises concerns about the reliability of reported revenues.
  • High institutional ownership at 66.8% may lead to governance issues, particularly if the interests of the majority shareholder conflict with minority shareholders.
Positive Signals
  • Strong cash conversion score of 100.0/100 indicates effective cash flow management.
  • Low DSRI of 0.8031 suggests that accounts receivable are well managed relative to sales.
Ownership Risk

The dominant ownership by Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam at 66.8% could pose risks to minority shareholders, as decisions may favor the majority stakeholder's interests.

Recommendation

Investors should closely monitor revenue recognition practices and consider engaging with management to clarify revenue reporting. Diversifying ownership structure could enhance governance and reduce potential conflicts.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
2.95
Grey Zone
Sharpe
-0.86
Negative
Composite
66
Fair
Price Risk
Momentum
-12.5%
Volatility
15.0%
Max Drawdown
-22.4%

Key Ratios

Fiscal year 2025
5.79P/E
P/B0.69
P/S0.07
ROE11.7%
ROA3.1%
EPS1743.55
BVPS14634.45
Gross Margin5.6%
Net Margin1.2%
D/E2.91
Current Ratio1.03
Rev Growth3.2%
Profit Growth-17.8%
EV/EBITDA3.94
Div Yield0.0%

Company Overview

Issued Shares
45.0M
Charter Capital
449.6B 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 TVD — hover nodes for intel, click to navigate

Shareholders
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
66.8%
30.0 trieu
Công ty Cổ phần Cơ điện Lạnh
Inst
5.0%
2.2 trieu
Ngân hàng Thương mại Cổ phần Đại chúng Việt Nam
Inst
1.8%
759.334
nguyen-ba-quang
Indiv
0.6%
252.000
Trịnh Xuân Thỏa
Indiv
0.2%
97.954
Board & Management
Vương Minh Thu
Phó Giám đốc
Nguyễn Văn Dũng
Phó Giám đốc/Thành viên Hội đồng Quản trị
Hồ Quốc
Phó Giám đốc
Nguyễn Thị Thủy Dịu
Thành viên Ban kiểm soát
Phùng Thế Anh
Thành viên Ban kiểm soát
Phạm Thế Hưng
Phó Giám đốc
Trịnh Văn An
Thành viên Hội đồng Quản trị/Phó Giám đốc
Trần Thị Thu Thảo
Kế toán trưởng
Trần Thị Vân Anh
Trưởng Ban kiểm soát
Nguyễn Trọng Tốt
Thành viên Hội đồng Quản trị độc lập
PHẠM VĂN MINH
Giám đốc
Phạm Công Hương
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 →