VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VBH

Cyclicals
Công ty Cổ phần Điện tử Bình Hòa
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
15.200
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
13.659
Current
15.200
Gap
-10.1%
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 EBITDA1.53B
Fair EV/EBITDA18.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
1.53B
x
Fair EV/EBITDA
18.9x
-
Net Debt
-10.67B
=
Equity Value
13.659
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VBH

Earnings Quality

Fiscal year 2024

38
Weak
Accrual Quality
75
Cash Conversion
0
Receivables
0
Margin Stability
100
Revenue Quality
56

Financial Forensics

Beneish M-Score · 2020

-2.20
Moderate
DSRI
2.134
GMI
0.966
AQI
0.245
SGI
0.863
DEPI
0.000
SGAI
1.070
TATA
-0.027
LVGI
1.198

VBH shows potential red flags for earnings manipulation, as indicated by its Beneish M-Score of -2.2013, which is below the manipulation threshold. However, the company's earnings quality score of 71.2/100 suggests a reasonable level of earnings integrity, particularly in cash conversion metrics.

Red Flags
  • Beneish M-Score of -2.2013 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • DSRI of 2.1335 suggests that days sales receivable is increasing, which could indicate revenue recognition issues.
  • Low eq_receivables score of 6.3/100 raises concerns about the quality of receivables and potential collection issues.
Positive Signals
  • Earnings quality score of 71.2/100 indicates a generally strong earnings profile.
  • High eq_cash_conv score of 100.0/100 shows effective cash conversion from earnings.
  • SGI of 0.8630 indicates that sales growth is stable, which is a positive sign in the context of the Vietnamese market.
Ownership Risk

The ownership structure is heavily concentrated, with 51.0% held by Tổng Công ty Cổ phần Điện tử và Tin học Việt Nam, which may lead to governance risks and limited minority shareholder influence.

Recommendation

Investors should closely monitor VBH's receivables and revenue recognition practices while considering a cautious approach due to the elevated risk of earnings manipulation. Engaging with management for clarity on financial practices is advisable.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
10.41
Safe Zone
Sharpe
-0.06
Negative
Composite
27
Poor
Price Risk
Momentum
-16.4%
Volatility
130.9%
Max Drawdown
-68.8%

Key Ratios

Fiscal year 2024
48.20P/E
P/B1.88
P/S1.53
ROE4.0%
ROA3.5%
EPS352.70
BVPS9029.24
Gross Margin44.4%
Net Margin3.2%
D/E0.09
Current Ratio16.35
Rev Growth-38.0%
Profit Growth-47.0%
EV/EBITDA57.80
Div Yield0.0%

Company Overview

Issued Shares
2.9M
Charter Capital
29.0B 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 VBH — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Cổ phần Điện tử và Tin học Việt Nam
Inst
51.0%
1.5 trieu
Công ty Cổ Phần Tập Đoàn Tecco
Inst
27.3%
791.100
Công đoàn Công ty Cổ phần Điện tử Bình Hoà
Inst
5.2%
151.500
NEMIC LAMBDA Company
Inst
1.0%
29.000
Nguyễn Văn Thạnh
Indiv
0.8%
23.500
Nguyễn Quốc Việt
Indiv
0.3%
9.600
Phan Cao Hiệp
Indiv
0.2%
6.600
Lê Thị Ngọc Thủy
Indiv
0.2%
6.600
Trần Thanh Lưu
Indiv
0.2%
6.300
Nguyễn Văn Trãi
Indiv
0.1%
3.200
Board & Management
Trần Thị Kiều Oanh
Kế toán trưởng/Phụ trách Công bố thông tin/Trưởng phòng Tài chính - Kế toán
Hà Hữu Quang
Thành viên Hội đồng Quản trị/Giám đốc
Lê Thanh Hiền
Phó Giám đốc
Phạm Nguyên Anh
Chủ tịch Hội đồng Quản trị
Nguyễn Vi Tường Thúy
Thành viên Ban kiểm soát
Nguyễn Phước Hiệp
Trưởng Ban kiểm soát
Nguyễn Thị Yến
Thành viên Hội đồng Quản trị
Lê Thị Phương Dung
Thành viên Ban kiểm soát
Dương Trung Dũng
Thành viên Hội đồng Quản trị
Đỗ Thị Thúy Hương
Thành viên 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 →