VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

VC7

Construction
Công ty Cổ phần Tập đoàn BGI
Xây dựng và Vật liệuCT
8.200
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
2.205
Current
8.200
Gap
-73.1%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
70.11%
+
Kd(1-t)
6.82%
x
D/(D+E)
29.89%
=
WACC
10.59%
2
Growth Estimate
fundamental firm blend2.86%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
3.644
50%DCF Value
765
Blended Intrinsic
2.205
Value Decomposition
37%
63%
Explicit period (37%)Terminal value (63%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — VC7

Earnings Quality

Fiscal year 2025

40
Weak
Accrual Quality
73
Cash Conversion
0
Receivables
100
Margin Stability
13
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.50
Elevated
DSRI
0.825
GMI
1.285
AQI
0.896
SGI
1.814
DEPI
1.139
SGAI
0.586
TATA
0.068
LVGI
1.311

VC7 exhibits a concerning Beneish M-Score of -1.5024, indicating potential earnings manipulation risk, although it remains below the manipulation threshold. The earnings quality score of 40.2 suggests significant issues with cash conversion and revenue recognition, which could impact financial reliability.

Red Flags
  • SGI at 1.8137 indicates aggressive growth that may not be supported by underlying fundamentals.
  • Earnings quality metrics show 0.0/100 for eq_cash_conv and eq_revenue, highlighting severe cash flow and revenue recognition issues.
Positive Signals
  • DSRI at 0.8250 suggests a decrease in receivables relative to sales, which could indicate improved inventory management.
Ownership Risk

The top shareholder, Hoàng Trọng Đức, holds a significant 40.2% stake, which may lead to governance risks and potential conflicts of interest given the lack of institutional ownership.

Recommendation

Investors should closely monitor VC7's earnings reports and cash flow statements for signs of improvement in earnings quality. Consider a cautious approach, potentially waiting for clearer financial signals before making significant investments.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.27
Distress Zone
Sharpe
-0.47
Negative
Composite
24
Poor
Price Risk
Momentum
-5.8%
Volatility
34.5%
Max Drawdown
-38.2%

Key Ratios

Fiscal year 2025
31.79P/E
P/B0.76
P/S1.51
ROE2.4%
ROA1.6%
EPS264.27
BVPS11051.44
Gross Margin11.6%
Net Margin4.8%
D/E0.62
Current Ratio1.12
Rev Growth81.4%
Profit Growth77.6%
EV/EBITDA22.78
Div Yield0.0%

Company Overview

Issued Shares
96.1M
Charter Capital
960.9B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Xây dựng
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for VC7 — hover nodes for intel, click to navigate

Shareholders
Hoàng Trọng Đức
Indiv
40.2%
38.6 trieu
Nguyễn Ngọc Tài
Indiv
9.3%
8.9 trieu
Nguyễn Đức Hùng
Indiv
6.7%
6.4 trieu
Vương Thị Minh Huế
Indiv
6.7%
1.6 trieu
Lê Anh Tuấn
Indiv
5.5%
1.3 trieu
Nguyễn Thị Hoài Thu
Indiv
4.9%
2.4 trieu
Nguyễn Trọng Tấn
Indiv
4.8%
528.812
nguyen-tu-luc
Indiv
2.4%
574.894
Nguyễn Văn Thạnh
Indiv
2.1%
502.403
Nguyễn Thị Thúy Hồng
Indiv
0.8%
61.000
Nguyễn Xuân Thu
Indiv
0.6%
66.866
nguyen-dinh-thiet
Indiv
0.4%
30.000
Nguyễn Văn Khắc
Indiv
0.3%
19.342
Nguyễn Tuấn Dũng
Indiv
0.2%
22.515
Hà Anh Tuấn
Indiv
0.1%
12.741
Board & Management
Hoàng Trọng Đức40.2%
Chủ tịch Hội đồng Quản trị
Nguyễn Đức Hùng6.7%
Phó Tổng Giám đốc/Giám đốc Tài chính
Hoàng Anh Tú
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Trần Quang Trung
Kế toán trưởng
Nguyễn Hùng Cường
Thành viên Ban kiểm soát
Khúc Ngọc Thành
Thành viên Ban kiểm soát
Nguyễn Thành Công
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Doãn Dũng
Thành viên Ban kiểm soát
Nguyễn Xuân Sơn
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Bùi Việt Anh
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Vương Hải Linh
Phụ trách Công bố thông tin
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 →