VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VIR

Cyclicals
Công ty Cổ phần Du lịch Quốc tế Vũng Tàu
Du lịch và Giải trí/Du lịch & Giải tríCT
3.100
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
2.171
Current
3.100
Gap
-30.0%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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 EBITDA1.52B
Fair EV/EBITDA5.1x
Years of data7
2
Valuation
Mid-Cycle EBITDA
1.52B
x
Fair EV/EBITDA
5.1x
-
Net Debt
-10.19B
=
Equity Value
2.171
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VIR

Earnings Quality

Fiscal year 2024

23
Poor
Accrual Quality
78
Cash Conversion
0
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

92.44
High Risk
DSRI
95.467
GMI
18.200
AQI
0.001
SGI
0.563
DEPI
0.103
SGAI
1.634
TATA
0.055
LVGI
1.981

VIR exhibits significant red flags indicating potential earnings manipulation, as evidenced by a Beneish M-Score of 92.4414, well above the manipulation threshold of -1.78. The earnings quality score of 23.4/100, particularly the zero scores in cash conversion and revenue metrics, further raises concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of 92.4414 indicates a high likelihood of earnings manipulation.
  • Earnings Quality Score of 23.4/100, with eq_cash_conv, eq_receivables, eq_margin, and eq_revenue all at 0.0/100, suggests severe issues in earnings reliability.
Positive Signals
  • DSRI of 95.4673 indicates that the company is managing its receivables reasonably well compared to sales, which could mitigate some concerns about revenue recognition.
Ownership Risk

The ownership structure is heavily concentrated, with the top shareholder holding 41.4%, which may lead to governance risks and potential conflicts of interest, particularly in decision-making processes.

Recommendation

Investors should exercise caution and consider conducting further due diligence before investing in VIR, focusing on understanding the underlying business operations and financial reporting practices.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
0.11
Distress Zone
Sharpe
-0.95
Negative
Composite
15
Poor
Price Risk
Momentum
-30.4%
Volatility
125.5%
Max Drawdown
-63.8%

Key Ratios

Fiscal year 2024
138.65P/E
P/B0.73
P/S1.06
ROE0.4%
ROA0.2%
EPS25.96
BVPS4962.42
Gross Margin0.8%
Net Margin0.8%
D/E1.60
Current Ratio1.60
Rev Growth-43.7%
Profit Growth103.3%
EV/EBITDA-1.93
Div Yield0.0%

Company Overview

Issued Shares
8.2M
Charter Capital
82.4B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Khách sạn
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Dịch Vụ Du Lịch Quốc Tế Tỉnh Bà Rịa-vũng Tàu
Inst
41.4%
3.4 trieu
Lữ Quốc Khánh
Indiv
25.0%
2.1 trieu
Nguyễn Thanh Giao
Indiv
19.1%
1.6 trieu
Tập đoàn Công nghiệp Cao su Việt Nam
Inst
3.7%
308.000
Lê Thùy Dung
Indiv
2.5%
209.900
Nguyễn Mạnh Tòng
Indiv
1.2%
100.000
Công ty Cổ phần Xây dựng - Địa ốc Cao su
Inst
0.6%
50.000
Nguyễn Tuấn Anh
Indiv
0.5%
43.900
Nguyễn Tôn Hoàng
Indiv
0.5%
38.000
Nguyễn Lan Phương
Indiv
0.4%
35.565
Trần Hữu Duyên
Indiv
0.2%
17.152
Trương Thị Hòa
Indiv
0.1%
10.000
Lê Tấn Dũng
Indiv
0.1%
8.576
Board & Management
Nguyễn Thanh Giao19.1%
Thành viên Hội đồng Quản trị
Nguyễn Tuấn Anh0.5%
Chủ tịch Hội đồng Quản trị
Bùi Văn Vượng
Thành viên Hội đồng Quản trị
Ngô Thị Bích Hưởng
Phó Giám đốc
Lê Mai Phương
Thành viên Ban kiểm soát
Dương Ngọc Hạnh
Thành viên Ban kiểm soát
Nguyễn Văn Hãng
Thành viên Hội đồng Quản trị
Đỗ Tú Oanh
Trưởng Ban kiểm soát
Lê Thị Hồng Nga
Kế toán trưởng
Nguyễn Tôn Nhơn
Giám đốc/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 →