VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VBG

Cyclicals
Công ty Cổ phần Địa chất Việt Bắc - TKV
Tài nguyên Cơ bản/Khai khoángCT
4.800
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
4.076
Current
4.800
Gap
-15.1%
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 EBITDA8.90B
Fair EV/EBITDA6.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
8.90B
x
Fair EV/EBITDA
6.9x
-
Net Debt
26.01B
=
Equity Value
4.076
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VBG

Earnings Quality

Fiscal year 2024

52
Fair
Accrual Quality
94
Cash Conversion
0
Receivables
100
Margin Stability
40
Revenue Quality
1

Financial Forensics

Beneish M-Score · 2024

-2.50
Low Risk
DSRI
1.015
GMI
1.108
AQI
0.283
SGI
1.148
DEPI
1.124
SGAI
0.925
TATA
0.016
LVGI
1.108

VBG exhibits several concerning financial metrics, particularly with a Beneish M-Score of -2.5028, indicating a low likelihood of manipulation but raising questions about earnings quality. The earnings quality score of 52.2/100, combined with poor cash conversion metrics, suggests potential issues in revenue recognition and operational efficiency.

Red Flags
  • Earnings Quality Score of 52.2/100 indicates moderate risk, particularly due to an eq_cash_conv score of 0.0/100, suggesting no cash conversion from earnings.
  • SGI of 1.1483 indicates aggressive sales growth, which may not be sustainable given the low eq_margin score of 40.1/100.
Positive Signals
  • The DSRI of 1.0147 is close to 1, indicating that inventory levels are in line with sales, which is a positive sign.
  • High eq_receivables score of 100.0/100 suggests effective management of receivables, which could indicate strong customer relationships.
Ownership Risk

The ownership structure is heavily concentrated, with Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam holding 92.0% and the state holding 51.0%. This could lead to potential governance issues and reduced accountability.

Recommendation

Investors should closely monitor VBG's cash flow and revenue recognition practices, given the low cash conversion rate. It may be prudent to adopt a cautious approach until clearer operational efficiencies are demonstrated.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
1.81
Grey Zone
Sharpe
0.00
Negative
Composite
43
Weak
Price Risk
Momentum
+0.0%
Volatility
0.0%
Max Drawdown
-0.0%

Key Ratios

Fiscal year 2024
41.07P/E
P/B0.47
P/S0.21
ROE2.4%
ROA1.2%
EPS250.68
BVPS10298.89
Gross Margin10.2%
Net Margin1.1%
D/E1.07
Current Ratio1.69
Rev Growth14.8%
Profit Growth27.2%
EV/EBITDA8.99
Div Yield2.1%

Company Overview

Issued Shares
8.6M
Charter Capital
86.0B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Khai khoáng
Sub-industry
Khai khoáng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
92.0%
7.9 trieu
Ủy Ban Quản Lý Vốn Nhà Nước Tại Doanh Nghiệp
State
51.0%
4.4 trieu
nguyen-vu-hai
Indiv
0.6%
48.900
Lê Đức Long
Indiv
0.4%
33.700
Đỗ Thị Minh Nguyệt
Indiv
0.2%
20.000
Nguyễn Danh Tuyên
Indiv
0.2%
16.300
Hồ Mạnh Cường
Indiv
0.2%
13.000
Nguyễn Văn Dậu
Indiv
0.1%
10.000
Nguyễn Văn Khánh
Indiv
0.1%
10.000
Đỗ Xuân Kiên
Indiv
0.1%
10.000
Board & Management
Nguyễn Vũ Hải0.6%
Phó Giám đốc/Thành viên Hội đồng Quản trị
Lê Đức Long0.4%
Giám đốc/Thành viên Hội đồng Quản trị/Chủ tịch Hội đồng Quản trị
Đỗ Thị Minh Nguyệt0.2%
Trưởng Ban kiểm soát
Nguyễn Danh Tuyên0.2%
Thành viên Hội đồng Quản trị/Phó Giám đốc
Hồ Mạnh Cường0.2%
Thành viên Hội đồng Quản trị/Phó Giám đốc
Vũ Thị Thủy
Thành viên Ban kiểm soát
Nguyễn Thị Hường
Người phụ trách quản trị công ty/Phụ trách Công bố thông tin
Cao Thị Tuyết Lan
Trưởng phòng Tài chính - Kế toán/Kế toán trưởng
Trần Thị Kim Thanh
Thành viên Ban kiểm soát
Lê Quang Bình
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 →