VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VGS

Cyclicals
Công ty Cổ phần Ống thép Việt - Đức VG PIPE
Tài nguyên Cơ bản/Kim loạiCT
23.500
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
25.212
Current
23.500
Gap
+7.3%
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 EBITDA156.46B
Fair EV/EBITDA13.2x
Years of data7
2
Valuation
Mid-Cycle EBITDA
156.46B
x
Fair EV/EBITDA
13.2x
-
Net Debt
511.59B
=
Equity Value
25.212
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VGS

Earnings Quality

Fiscal year 2025

71
Good
Accrual Quality
62
Cash Conversion
100
Receivables
100
Margin Stability
16
Revenue Quality
12

Financial Forensics

Beneish M-Score · 2025

-3.41
Low Risk
DSRI
0.535
GMI
0.777
AQI
1.098
SGI
1.000
DEPI
1.021
SGAI
1.203
TATA
-0.096
LVGI
0.829

VGS exhibits a Beneish M-Score of -3.4119, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 71.3 reveals significant weaknesses in revenue and margin quality, which could pose risks in financial reporting.

Red Flags
  • Earnings quality metrics show a very low eq_margin of 15.9/100 and eq_revenue of 11.8/100, indicating potential issues with profitability and revenue recognition.
Positive Signals
  • The cash conversion score is perfect at 100.0/100, suggesting strong cash flow generation relative to earnings.
Ownership Risk

The ownership structure is concentrated with the top individual shareholders holding a significant 44.7% of shares, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor VGS's earnings quality metrics and consider the implications of concentrated ownership before making investment decisions.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
4.93
Safe Zone
Sharpe
0.01
Positive
Composite
61
Fair
Price Risk
Momentum
+6.4%
Volatility
43.2%
Max Drawdown
-40.1%

Key Ratios

Fiscal year 2025
7.51P/E
P/B1.26
P/S0.22
ROE18.2%
ROA9.3%
EPS3527.36
BVPS21058.12
Gross Margin3.9%
Net Margin3.0%
D/E0.80
Current Ratio1.50
Rev Growth0.4%
Profit Growth97.6%
EV/EBITDA10.51
Div Yield0.0%

Company Overview

Issued Shares
61.5M
Charter Capital
615.2B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Kim loại
Sub-industry
Thép và sản phẩm thép
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Nguyễn Thị Thanh Thủy
Indiv
25.7%
15.8 trieu
Lê Khánh Huyền
Indiv
8.2%
5.1 trieu
Lê Quốc Khánh
Indiv
5.1%
3.2 trieu
nguyen-vu-le
Indiv
5.0%
1.8 trieu
Trần Xuân Ninh
Indiv
4.7%
1.7 trieu
Công ty Cổ phần Chứng khoán MB
Inst
4.3%
1.6 trieu
Lê Minh Hải
Indiv
3.3%
2.0 trieu
Nguyễn Hữu Thế
Indiv
3.1%
1.9 trieu
Đỗ Thanh Tùng
Indiv
0.5%
180.000
Lê Phan Đức
Indiv
0.3%
92.000
Board & Management
Lê Quốc Khánh5.1%
Thành viên Hội đồng Quản trị
Lê Minh Hải3.3%
Chủ tịch Hội đồng Quản trị
Nguyễn Hữu Thế3.1%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Ngô Vi Anh Tú
Thành viên Hội đồng Quản trị
Nguyễn Thị Hoa
Thành viên Ban kiểm soát
Nguyễn Thị Thúy
Kế toán trưởng
Nguyễn Thị Nhi
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Bùi Văn Hiệu
Thành viên Hội đồng Quản trị
Nguyễn Trọng Đắc
Thành viên Hội đồng Quản trị
Phạm Văn Quang
Phó Tổng Giám đốc
Nguyễn Văn Lộc
Trưởng Ban kiểm soát
Lê Quý Minh
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 →