VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

VHE

Consumer
Công ty Cổ phần Dược liệu và Thực phẩm Việt Nam
Y tế/Dược phẩmCT
3.200
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
5.343
Current
3.200
Gap
+67.0%
ModelFCF DCF

Valuation Breakdown

CTY tếConsumer
Classified as consumer because ICB sector "Y tế" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

Distressed Valuation
Negative Intrinsic Value
BVPS
10.686
x
Discount
50%
=
Floor Value
10.686

Valuation Track Record

Retroactive intrinsic value vs actual close price — VHE

Earnings Quality

Fiscal year 2025

20
Poor
Accrual Quality
40
Cash Conversion
0
Receivables
0
Margin Stability
0
Revenue Quality
70

Financial Forensics

Beneish M-Score · 2025

-2.04
Moderate
DSRI
0.925
GMI
0.451
AQI
0.710
SGI
1.226
DEPI
0.913
SGAI
0.759
TATA
0.175
LVGI
1.429

VHE exhibits several concerning indicators of potential earnings manipulation, as evidenced by a Beneish M-Score of -2.043, which is below the manipulation threshold. Additionally, the earnings quality score of 20.4/100, particularly low cash conversion metrics, raises significant concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -2.043 indicates potential earnings manipulation, as it is below the threshold of -1.78.
  • Earnings Quality Score of 20.4/100, with cash conversion metrics at 0.0/100, suggests severe issues with cash flow relative to earnings.
Positive Signals
  • DSRI of 0.9247 indicates that the company is managing its receivables well relative to sales, which is a positive sign.
Ownership Risk

The ownership structure is concentrated among a few individuals, with the largest shareholder holding 13.3%. This concentration can lead to governance risks, as decisions may favor the interests of a small group over minority shareholders.

Recommendation

Investors should exercise caution and conduct further due diligence on VHE, particularly focusing on cash flow and earnings quality metrics before making investment decisions.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.69
Distress Zone
Sharpe
-0.09
Negative
Composite
48
Weak
Price Risk
Momentum
+16.1%
Volatility
42.2%
Max Drawdown
-44.4%

Key Ratios

Fiscal year 2025
6.03P/E
P/B0.30
P/S0.20
ROE5.1%
ROA3.2%
EPS530.85
BVPS10686.17
Gross Margin8.0%
Net Margin3.3%
D/E0.65
Current Ratio1.75
Rev Growth22.6%
Profit Growth833.8%
EV/EBITDA7.63
Div Yield0.0%

Company Overview

Issued Shares
33.1M
Charter Capital
331.4B VND
Sector (ICB L2)
Y tế
Industry (ICB L3)
Dược phẩm
Sub-industry
Dược phẩm
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Bùi Tiến Vinh
Indiv
13.3%
4.4 trieu
Nguyễn Quốc Tuấn
Indiv
5.9%
520.000
Nguyễn Thị Tỵ
Indiv
5.1%
800.000
Nguyễn Thị Ngân
Indiv
5.0%
792.000
Nguyễn Đình Quyết
Indiv
5.0%
792.000
Nguyễn Thị Thu
Indiv
5.0%
1.6 trieu
Lê Thị Hằng Nga
Indiv
4.5%
1.5 trieu
Trần Nhật Thành
Indiv
3.5%
1.1 trieu
Nguyễn Thế Hưng
Indiv
1.6%
515.000
Board & Management
Bùi Tiến Vinh13.3%
Chủ tịch Hội đồng Quản trị
Nguyễn Thế Hùng1.6%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Bùi Thị Hồng Dung
Phụ trách Công bố thông tin
Trần Lệ Hằng
Thành viên Ban kiểm soát
Nguyễn Thị Vân Anh
Thành viên Ban kiểm soát
Nguyễn Đình Công
Thành viên Ban Kiểm toán nội bộ/Thành viên Hội đồng Quản trị độc lập
Phạm Thị Ánh
Thành viên Ban Kiểm toán nội bộ
Phạm Thị Xuân Thu
Trưởng Ban kiểm soát
Phạm Công Thành
Thành viên Hội đồng Quản trị/Giám đốc Tài chính/Kế toán trưởng
Nguyễn Tài Đức
Thành viên Hội đồng Quản trị độc lập/Trưởng Ban Kiểm toán nội bộ
Lê Thị Mai
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
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 →