VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

TYA

Cyclicals
Công ty Cổ phần Dây và Cáp điện Taya Việt Nam
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
17.950
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
42.610
Current
17.950
Gap
+137.4%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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 EBITDA110.66B
Fair EV/EBITDA7.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
110.66B
x
Fair EV/EBITDA
7.9x
-
Net Debt
614.03B
=
Equity Value
42.610
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — TYA

Earnings Quality

Fiscal year 2025

31
Weak
Accrual Quality
35
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.48
Elevated
DSRI
1.149
GMI
0.891
AQI
0.503
SGI
1.261
DEPI
1.047
SGAI
0.899
TATA
0.193
LVGI
1.105

The Beneish M-Score of -1.4755 indicates a low likelihood of earnings manipulation, as it is above the manipulation threshold of -1.78. However, the earnings quality score of 30.5/100, particularly the cash conversion score of 0.0/100, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings Quality Score of 30.5/100 indicates weak earnings quality, particularly with a cash conversion score of 0.0/100, suggesting that earnings may not be backed by cash flows.
  • The SGI of 1.2610 indicates aggressive growth, which may not be sustainable and could lead to future earnings adjustments.
Positive Signals
  • The DSRI of 1.1492 is close to 1, indicating that accounts receivable are in line with sales, which is a positive sign.
  • The GMI of 0.8915 suggests that gross margins are stable, which is a positive indicator for operational efficiency.
Ownership Risk

The high concentration of ownership with Taya Vietnam (Cayman) Holding Ltd. holding 80.0% may lead to governance risks, as minority shareholders have limited influence over corporate decisions.

Recommendation

Monitor cash flow closely, as the lack of cash conversion could indicate future liquidity issues. Consider diversifying investments to mitigate risks associated with high ownership concentration.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
2.39
Grey Zone
Sharpe
0.45
Positive
Composite
53
Fair
Price Risk
Momentum
+14.0%
Volatility
35.6%
Max Drawdown
-31.2%

Key Ratios

Fiscal year 2025
4.92P/E
P/B0.91
P/S0.25
ROE19.9%
ROA8.3%
EPS3861.59
BVPS20886.01
Gross Margin10.8%
Net Margin5.1%
D/E1.56
Current Ratio1.56
Rev Growth26.1%
Profit Growth52.8%
EV/EBITDA6.70
Div Yield0.0%

Company Overview

Issued Shares
6.1M
Charter Capital
306.9B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Hàng điện & điện tử
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Taya Vietnam (Cayman) Holding Ltd.
Inst
80.0%
24.6 trieu
Công ty Cổ Phần VBP
Inst
3.5%
1.1 trieu
Công ty CP Hipt
Inst
1.6%
478.800
Deutsche Bank Aktiengesellchaft, London Branch
Inst
1.5%
421.790
JF Vietnam Opportunities Fund
Inst
0.9%
255.000
Quỹ Đầu tư Năng động Eastspring Investments Việt Nam
Inst
0.7%
223.389
Shen San Yi
Indiv
0.7%
217.535
Shen Shang Pang
Indiv
0.6%
179.054
Citgroup Global Markets Limited
Inst
0.3%
83.941
Shen Shang Hung
Indiv
0.2%
46.442
Shen Shang Tao
Indiv
0.1%
44.732
Board & Management
Shen San Yi0.7%
Thành viên Hội đồng Quản trị
Shen Shang Pang0.6%
Chủ tịch Hội đồng Quản trị
Shen Shang Hung0.2%
Thành viên Hội đồng Quản trị
Shen Shang Tao0.1%
Phó Chủ tịch Hội đồng Quản trị
Chiu Tsung Jen
Thành viên Ban kiểm soát
Lin Fu Chih
Thành viên Hội đồng Quản trị độc lập
Hung Chung Ming
Thành viên Ban kiểm soát
Wang Wen Ruey
Thành viên Ban kiểm soát
Su Yu Chun
Kế toán trưởng
Wu Chia Ling
Người phụ trách quản trị công ty
Linh Thin Pau
Phụ trách Công bố thông tin
Wang Ting Shu
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Tu Ting Jui
Thành viên Hội đồng Quản trị độc lập
Tsai Chung Cheng
Thành viên Hội đồng Quản trị
Hsu Ching Yao
Phó Tổng Giám đốc
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 →