VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

UEM

Cyclicals
Công ty Cổ phần Cơ điện Uông Bí - Vinacomin
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
15.800
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
16.761
Current
15.800
Gap
+6.1%
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 EBITDA6.29B
Fair EV/EBITDA12.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
6.29B
x
Fair EV/EBITDA
12.5x
-
Net Debt
37.85B
=
Equity Value
16.761
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — UEM

Earnings Quality

Fiscal year 2024

31
Weak
Accrual Quality
59
Cash Conversion
0
Receivables
25
Margin Stability
85
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-1.62
Elevated
DSRI
1.592
GMI
1.047
AQI
1.023
SGI
0.845
DEPI
1.059
SGAI
1.136
TATA
0.103
LVGI
1.137

UEM exhibits several concerning indicators of potential earnings manipulation, as evidenced by a Beneish M-Score of -1.6203, which is above the threshold indicating possible manipulation. Additionally, the low earnings quality score of 31.1/100, particularly the cash conversion score of 0.0/100, raises significant red flags regarding the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -1.6203 is above the manipulation threshold of -1.78, suggesting potential earnings manipulation.
  • Earnings Quality Score of 31.1/100 indicates poor earnings quality, with a cash conversion score of 0.0/100 highlighting severe issues in cash flow generation.
  • Receivables quality score of 24.5/100 suggests potential overstatement of revenue through receivables.
Positive Signals
  • DSRI of 1.5923 indicates that inventory growth is outpacing revenue growth, which could suggest future sales opportunities if managed correctly.
  • SGI of 0.8449 indicates a decrease in sales growth, which may reflect a strategic adjustment to align production with demand.
Ownership Risk

The significant ownership stake of Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam at 35.4% indicates a strong institutional presence, which may provide stability. However, the concentration of ownership could lead to governance issues and lack of minority shareholder protection.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow statements and revenue recognition practices. Monitoring future earnings reports for improvements in cash conversion and overall earnings quality is essential before making investment decisions.

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

Quantitative Scores

F-Score
2/9
Weak
Z-Score
1.98
Grey Zone
Sharpe
0.24
Positive
Composite
45
Weak
Price Risk
Momentum
+20.7%
Volatility
63.5%
Max Drawdown
-36.9%

Key Ratios

Fiscal year 2024
31.60P/E
P/B1.46
P/S0.25
ROE6.0%
ROA1.8%
EPS674.49
BVPS10818.17
Gross Margin10.6%
Net Margin1.1%
D/E2.92
Current Ratio1.15
Rev Growth-15.5%
Profit Growth-49.7%
EV/EBITDA12.51
Div Yield3.2%

Company Overview

Issued Shares
2.4M
Charter Capital
24.4B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Công nghiệp nặng
Sub-industry
Máy công nghiệp
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
35.4%
862.306
Đặng Thị Toan
Indiv
3.2%
77.590
Lê Văn Tuấn
Indiv
3.0%
74.219
nguyen-thi-xuan
Indiv
1.2%
22.883
Lê Hồng Quang
Indiv
1.1%
20.055
Nguyễn Minh Tâm
Indiv
0.7%
17.488
Phan Văn Sứng
Indiv
0.7%
12.785
Lê Hữu Tài
Indiv
0.5%
13.504
Nguyễn Trọng Thành
Indiv
0.5%
13.624
Trần Văn Tiến
Indiv
0.5%
13.194
Phạm Văn Chung
Indiv
0.5%
11.700
Bùi Xuân Tiến
Indiv
0.4%
10.037
Trần Hữu Đoàn
Indiv
0.3%
6.094
Board & Management
Lê Văn Tuấn3.0%
Thành viên Hội đồng Quản trị/Giám đốc
Nguyễn Minh Tâm0.7%
Phó Giám đốc Kinh tế/Thành viên Hội đồng Quản trị
Phan Văn Sứng0.7%
Phó Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Trọng Thanh0.5%
Thành viên Ban kiểm soát
Phạm Văn Chung0.5%
Kế toán trưởng/Phụ trách Công bố thông tin
Bùi Xuân Tiến0.4%
Thành viên Hội đồng Quản trị
Trần Hữu Đoàn0.3%
Thành viên Ban kiểm soát
Nguyễn Thị Thanh Huyền
Trưởng Ban kiểm soát
Bùi Hồng Quang
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 →