VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VAF

Cyclicals
Công ty Cổ phần Phân lân nung chảy Văn Điển
Hóa chấtCT
20.300
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
20.981
Current
20.300
Gap
+3.4%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA48.55B
Fair EV/EBITDA7.7x
Years of data7
2
Valuation
Mid-Cycle EBITDA
48.55B
x
Fair EV/EBITDA
7.7x
-
Net Debt
-414.48B
=
Equity Value
20.981
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VAF

Earnings Quality

Fiscal year 2025

50
Weak
Accrual Quality
53
Cash Conversion
5
Receivables
100
Margin Stability
56
Revenue Quality
67

Financial Forensics

Beneish M-Score · 2025

1.04
High Risk
DSRI
0.513
GMI
0.911
AQI
8.604
SGI
1.323
DEPI
1.008
SGAI
0.808
TATA
0.126
LVGI
0.916

VAF exhibits several concerning indicators related to earnings quality and potential manipulation, as evidenced by a Beneish M-Score of 1.0383, which suggests possible earnings manipulation. However, the strong institutional ownership structure could provide some stability and confidence in governance.

Red Flags
  • Beneish M-Score of 1.0383 indicates potential earnings manipulation, as it exceeds the threshold of -1.78.
  • Earnings Quality Score of 49.6/100 is below average, particularly driven by a low eq_cash_conv of 4.9/100, indicating poor cash conversion relative to earnings.
Positive Signals
  • High institutional ownership at 91.6% (67.1% by Tập đoàn Hóa chất Việt Nam and 24.5% by Công ty TNHH Hoàng Ngân) suggests strong governance and alignment with shareholder interests.
  • Excellent receivables quality score of 100.0/100 indicates effective management of receivables, which is a positive sign for cash flow.
Ownership Risk

The dominant institutional ownership reduces the risk of erratic decision-making often seen in firms with high individual ownership, but it also raises concerns about potential lack of transparency in governance practices.

Recommendation

Investors should closely monitor VAF's financial disclosures and earnings reports for signs of manipulation, while considering the strong institutional backing as a mitigating factor. A cautious approach is advised until further clarity on earnings quality is established.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
3.15
Safe Zone
Sharpe
0.73
Positive
Composite
59
Fair
Price Risk
Momentum
+57.3%
Volatility
55.5%
Max Drawdown
-28.0%

Key Ratios

Fiscal year 2025
4.60P/E
P/B1.17
P/S0.46
ROE28.0%
ROA14.3%
EPS4322.84
BVPS16991.23
Gross Margin25.2%
Net Margin10.1%
D/E0.89
Current Ratio1.58
Rev Growth32.8%
Profit Growth167.4%
EV/EBITDA1.79
Div Yield0.0%

Company Overview

Issued Shares
37.7M
Charter Capital
376.7B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Sản phẩm hóa dầu, Nông dược & Hóa chất khác
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Hóa chất Việt Nam
Inst
67.1%
25.3 trieu
Công ty TNHH Hoàng Ngân
Inst
24.5%
9.2 trieu
Nghiêm Thị Nhung
Indiv
2.8%
1.1 trieu
Nguyễn Ngọc Thạch
Indiv
1.2%
436.107
Nghiêm Đức Toàn
Indiv
0.3%
121.876
Board & Management
Nguyễn Ngọc Thạch1.2%
Thành viên Hội đồng Quản trị
Văn Hồng Sơn
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Chu Văn Thước
Phó Tổng Giám đốc
Phạm Quang Trung
Phó Tổng Giám đốc
Phạm Thị Hoàng Yến
Thành viên Hội đồng Quản trị
Nguyễn Thị Xuân Quyên
Thành viên Hội đồng Quản trị
An Ninh Tuấn
Trưởng Ban kiểm soát
Phùng Ngọc Bộ
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Son
Thành viên Ban kiểm soát
Nguyễn Thị Vân Hoa
Thành viên Ban kiểm soát
Nguyễn Thị Sen
Trưởng phòng Tài chính - Kế toán/Phụ trách Công bố thông tin
Phùng Diệu Linh
Người phụ trách quản trị công ty
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 →