VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VFG

Cyclicals
Công ty Cổ phần Khử trùng Việt Nam
Hóa chấtCT
49.150
VND · Last close
Valuation Verdict
Fairly Valued
Low
-120%Fair Value+120%
Intrinsic Value
48.942
Current
49.150
Gap
-0.4%
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 EBITDA288.51B
Fair EV/EBITDA5.1x
Years of data7
2
Valuation
Mid-Cycle EBITDA
288.51B
x
Fair EV/EBITDA
5.1x
-
Net Debt
-565.86B
=
Equity Value
48.942
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VFG

Earnings Quality

Fiscal year 2025

59
Fair
Accrual Quality
66
Cash Conversion
32
Receivables
100
Margin Stability
93
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.53
Elevated
DSRI
1.462
GMI
1.072
AQI
1.048
SGI
1.009
DEPI
0.783
SGAI
0.826
TATA
0.084
LVGI
0.817

VFG exhibits a Beneish M-Score of -1.5313, indicating a low likelihood of earnings manipulation, as it is above the threshold of -1.78. However, the earnings quality metrics reveal concerns, particularly in cash conversion and revenue recognition, which warrant careful monitoring.

Red Flags
  • Earnings Quality Score of 58.9/100 indicates moderate quality, with a notably low eq_cash_conv of 32.4/100, suggesting potential issues in cash flow relative to reported earnings.
  • The eq_revenue score of 0.0/100 raises significant concerns about revenue recognition practices, potentially indicating aggressive accounting policies.
Positive Signals
  • The DSRI of 1.4616 suggests that inventory growth is in line with sales growth, which is a positive indicator of operational efficiency.
  • The high eq_receivables score of 100.0/100 indicates effective management of receivables, which is a strong signal of operational health.
Ownership Risk

The majority ownership by Công ty Cổ phần PAN Farm (51.2%) indicates a concentrated ownership structure, which can lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor VFG's cash flow metrics and revenue recognition practices while considering a cautious approach to investment due to the moderate risk level and potential governance issues.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
5.23
Safe Zone
Sharpe
-1.29
Negative
Composite
38
Weak
Price Risk
Momentum
-22.4%
Volatility
19.3%
Max Drawdown
-27.8%

Key Ratios

Fiscal year 2025
6.69P/E
P/B1.36
P/S0.64
ROE21.0%
ROA13.7%
EPS8081.80
BVPS39871.20
Gross Margin24.2%
Net Margin9.5%
D/E0.41
Current Ratio3.12
Rev Growth-3.6%
Profit Growth-28.3%
EV/EBITDA3.83
Div Yield1.8%

Company Overview

Issued Shares
41.7M
Charter Capital
417.1B 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 VFG — hover nodes for intel, click to navigate

Shareholders
Công ty Cổ phần PAN Farm
Inst
51.2%
21.4 trieu
andbanc investments sif-vietnam value and income portfolio
Inst
3.8%
695.620
Ftif - Templeton Frontier Markets Fund
Inst
3.7%
653.109
Thân Trọng Hoàn Mỹ
Indiv
3.7%
1.5 trieu
Nguyễn Văn Hiếu
Indiv
3.3%
586.398
Trần Hữu Tuấn
Indiv
3.2%
566.779
nguyen-quang-huy
Indiv
3.2%
563.898
Công ty Cổ phần Chứng khoán Ngân hàng Phát triển nhà Đồng bằng Sông Cửu Long
Inst
2.9%
507.671
Quỹ tầm nhìn SSI
Inst
2.6%
450.051
Trương Công Cứ
Indiv
1.9%
779.751
Trương Thị Ngọc Hoa
Indiv
1.8%
324.164
Công ty Cổ phần Xuất nhập khẩu Thủy sản Bến Tre
Inst
1.7%
296.000
Nguyễn Quý Thắng
Indiv
1.6%
280.800
Thân Trọng Hoàn Hương
Indiv
1.6%
279.305
Nguyễn Bạch Tuyết
Indiv
1.4%
565.068
Nguyễn Bảo Sơn
Indiv
1.2%
290.037
Công ty Cổ phần Nông dược HAI
Inst
1.2%
214.800
nguyen-minh-dung
Indiv
1.2%
281.925
Nguyễn Ngọc Dũng
Indiv
1.1%
255.934
Kumiai Company Limited
Inst
1.0%
171.600
Global Link AdVisers Company Limited
Inst
0.9%
151.320
Nguyễn Hoàng Anh
Indiv
0.6%
230.457
Thái Thị Hồng Châu
Indiv
0.5%
110.168
Ung Đoàn Hùng
Indiv
0.4%
68.667
Nguyễn Hoàng Linh
Indiv
0.4%
157.782
Phạm Thị Ngọc Phương
Indiv
0.3%
109.506
Đào Xuân Trọng
Indiv
0.2%
83.779
Nguyễn Mỹ
Indiv
0.1%
40.000
Board & Management
Trương Công Cứ1.9%
Phó Chủ tịch Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Bạch Tuyết1.4%
Phó Tổng Giám đốc/Chủ tịch Hội đồng Quản trị
Mai Tuấn Anh
Thành viên Hội đồng Quản trị độc lập
Trần Văn Dũng
Kế toán trưởng/Thành viên Hội đồng Quản trị/Phụ trách Công bố thông tin/Giám đốc Tài chính
Nguyễn Khánh Quỳnh
Thành viên Ban kiểm soát
Nguyễn Vũ Thùy Hương
Thành viên Hội đồng Quản trị
Nguyễn Thanh Tùng
Thành viên Hội đồng Quản trị
Võ Văn Quốc
Trưởng Ban kiểm soát
Phan Thị Bích Lan
Thành viên Ban kiểm soát
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 →