VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VJC

Cyclicals
Công ty Cổ phần Hàng không Vietjet
Du lịch và Giải trí/Du lịch & Giải tríCT
157.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
29.351
Current
157.000
Gap
-81.3%
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.

Distressed Valuation
Negative Ebitda Bvps Floor
BVPS
41.929
x
Discount
70%
=
Floor Value
41.929

Valuation Track Record

Retroactive intrinsic value vs actual close price — VJC

Earnings Quality

Fiscal year 2025

78
Good
Accrual Quality
99
Cash Conversion
69
Receivables
100
Margin Stability
11
Revenue Quality
63

Financial Forensics

Beneish M-Score · 2025

-2.22
Moderate
DSRI
1.209
GMI
0.962
AQI
0.762
SGI
1.139
DEPI
1.387
SGAI
0.997
TATA
0.002
LVGI
0.993

VJC exhibits a Beneish M-Score of -2.222, indicating a lower likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality metrics reveal some concerns, particularly in revenue quality and margin performance, which could signal potential operational inefficiencies.

Red Flags
  • SGI at 1.1395 indicates significant sales growth relative to prior periods, which may not be sustainable.
  • EQ margin score of 11.4/100 suggests poor profitability relative to revenue, raising concerns about operational efficiency.
Positive Signals
  • High eq_accrual score of 99.2/100 indicates strong accrual quality, suggesting that reported earnings are backed by actual cash flows.
  • Ownership by institutional investors (26.2% by Công ty TNHH Đầu Tư Hướng Dương Sunny) provides a level of stability and oversight.
Ownership Risk

The ownership structure is relatively concentrated, with the top shareholder holding 26.2%. This concentration may pose risks related to governance and decision-making, particularly if the interests of minority shareholders are overlooked.

Recommendation

Monitor the company's revenue growth closely, as the high SGI suggests potential volatility. Consider a cautious approach to investment until operational efficiencies improve and margins stabilize.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.49
Distress Zone
Sharpe
1.00
Excellent
Composite
63
Fair
Price Risk
Momentum
+82.0%
Volatility
47.0%
Max Drawdown
-30.7%

Key Ratios

Fiscal year 2025
47.16P/E
P/B4.04
P/S1.22
ROE10.1%
ROA1.8%
EPS3587.72
BVPS41929.35
Gross Margin10.3%
Net Margin2.6%
D/E4.61
Current Ratio1.17
Rev Growth13.9%
Profit Growth51.3%
EV/EBITDA31.57
Div Yield0.0%

Company Overview

Issued Shares
591.6M
Charter Capital
5916.1B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Hàng không
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH Đầu Tư Hướng Dương Sunny
Inst
26.2%
154.7 trieu
Nguyễn Thị Phương Thảo
Indiv
8.0%
47.5 trieu
Công ty Cổ phần Tập đoàn Sovico
Inst
7.6%
41.1 trieu
Công ty Cổ phần Sovico
Inst
7.6%
41.1 trieu
Công Ty Cổ Phần Aviation
Inst
5.9%
35.0 trieu
Government Of Singapore
State
5.0%
26.1 trieu
Công ty Cổ Phần Đầu Tư Dynamic & Development
Inst
4.2%
25.0 trieu
nguyen-thanh-hung
Indiv
1.0%
5.4 trieu
Công ty Cổ Phần Đầu Tư Bắc Hà
Inst
1.0%
2.9 trieu
Lưu Đức Khánh
Indiv
0.2%
904.440
nguyen-canh-son
Indiv
0.1%
895.587
Board & Management
Nguyễn Thị Phương Thảo8.0%
Phó Chủ tịch Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Thanh Hùng1.0%
Phó Chủ tịch Hội đồng Quản trị
Lưu Đức Khánh0.2%
Thành viên Hội đồng Quản trị
Nguyễn Đức Thịnh
Phó Tổng Giám đốc
Nguyễn Thanh Hà
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Thúy Bình
Phó Tổng Giám đốc
Trần Hoài Nam
Phó Tổng Giám đốc
Chu Việt Cường
Thành viên Hội đồng Quản trị
Nguyễn Thanh Sơn
Phó Tổng Giám đốc
Hoàng Mạnh Hà
Trưởng Ban Kiểm toán nội bộ
Đỗ Xuân Quang
Phó Tổng Giám đốc
Tô Việt Thắng
Phó Tổng Giám đốc
Lương Thế Phúc
Phó Tổng Giám đốc
Đinh Việt Phương
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Donal Joseph Boylan
Thành viên Hội đồng Quản trị
Phạm Ngọc Thoa
Kế toán trưởng
Hồ Ngọc Yến Phương
Phụ trách Công bố thông tin/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 →