VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TVN

Cyclicals
Tổng Công ty Thép Việt Nam - Công ty Cổ phần
Tài nguyên Cơ bản/Kim loạiCT
8.200
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
8.065
Current
8.200
Gap
-1.6%
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 EBITDA678.53B
Fair EV/EBITDA20.1x
Years of data7
2
Valuation
Mid-Cycle EBITDA
678.53B
x
Fair EV/EBITDA
20.1x
-
Net Debt
8168.81B
=
Equity Value
8.065
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TVN

Earnings Quality

Fiscal year 2025

45
Weak
Accrual Quality
83
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.13
Moderate
DSRI
1.133
GMI
0.794
AQI
0.920
SGI
1.218
DEPI
1.080
SGAI
1.156
TATA
0.042
LVGI
1.010

TVN exhibits several concerning indicators that suggest potential earnings manipulation, particularly given its Beneish M-Score of -2.1271, which is below the manipulation threshold of -1.78. Additionally, the earnings quality score of 44.9/100 indicates significant weaknesses in cash conversion and revenue recognition.

Red Flags
  • Beneish M-Score of -2.1271 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Earnings Quality Score of 44.9/100, with cash conversion at 0.0/100, suggests poor earnings quality and potential issues in cash flow management.
  • SGI of 1.2176 indicates aggressive growth which may not be supported by underlying fundamentals.
Positive Signals
  • Receivables quality score of 100.0/100 indicates strong management of receivables, which is a positive sign for liquidity.
  • DSRI of 1.1334 is slightly above 1, which may indicate a manageable increase in inventory relative to sales.
Ownership Risk

The overwhelming state ownership (93.9%) raises concerns about governance and accountability, potentially leading to a lack of transparency in financial reporting.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow statements and revenue recognition practices before considering any investment in TVN.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.97
Grey Zone
Sharpe
-0.11
Negative
Composite
49
Weak
Price Risk
Momentum
+14.6%
Volatility
48.1%
Max Drawdown
-41.7%

Key Ratios

Fiscal year 2025
10.53P/E
P/B0.62
P/S0.12
ROE6.1%
ROA2.0%
EPS765.80
BVPS12918.62
Gross Margin4.1%
Net Margin1.2%
D/E1.72
Current Ratio1.06
Rev Growth21.7%
Profit Growth81.3%
EV/EBITDA20.10
Div Yield0.0%

Company Overview

Issued Shares
678.0M
Charter Capital
6780.0B 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 TVN — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước
State
93.9%
636.8 trieu
Ministry Of Industry And Trade Of The Socialist Republic Of Vietnam
State
93.9%
636.8 trieu
Đinh Quốc Thái
Indiv
0.2%
11.500
Nguyễn Thị Nguyên
Indiv
0.1%
10.200
Board & Management
Nghiêm Xuân Đa
Thành viên Hội đồng Quản trị
Lê Văn Thanh
Phó Tổng Giám đốc
Phạm Khiếu Thành
Trưởng Ban Kiểm toán nội bộ /Thành viên Hội đồng Quản trị
Trần Tuấn Dũng
Trưởng Ban kiểm soát
Nguyễn Đình Phúc
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lê Anh Minh
Thành viên Ban kiểm soát
Lê Song Lai
Chủ tịch Hội đồng Quản trị
Phạm Công Thảo
Phó Tổng Giám đốc/Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị
Lê Thị Thu Hiền
Thành viên Ban kiểm soát
Trần Hữu Hưng
Thành viên Hội đồng Quản trị
Nguyễn Phú Dương
Phó Tổng Giám đốc
Nguyễn Minh Đức
Thành viên Ban kiểm soát
Đặng Sơn Nguyệt Thảo
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 →