VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VKC

Cyclicals
Công ty Cổ phần VKC Holdings
Ô tô và phụ tùngCT
900
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
0
Current
900
Gap
-100.0%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTCyclical
Defaulted to cyclical (no specific sector mapping found)
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
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — VKC

Earnings Quality

Fiscal year 2025

30
Poor
Accrual Quality
25
Cash Conversion
0
Receivables
100
Margin Stability
20
Revenue Quality
2

Financial Forensics

Beneish M-Score · 2022

-3.61
Low Risk
DSRI
3.268
GMI
3.619
AQI
1.468
SGI
0.297
DEPI
0.871
SGAI
13.220
TATA
-0.399
LVGI
1.541

The analysis of VKC reveals significant red flags indicating potential earnings manipulation, as evidenced by a Beneish M-Score of -3.6105, well below the threshold of -1.78. Additionally, the company's earnings quality score of 7.8/100 suggests severe issues with revenue recognition and cash conversion.

Red Flags
  • Beneish M-Score of -3.6105 indicates a high likelihood of earnings manipulation.
  • Earnings Quality Score of 7.8/100 highlights poor revenue recognition and cash conversion metrics.
  • SGAI of 13.2201 suggests excessive spending on sales and marketing relative to revenue growth.
Positive Signals
  • SGI of 0.2974 indicates a potential for revenue stabilization, albeit at a low growth rate.
Ownership Risk

The ownership structure is heavily concentrated among individual shareholders, with the largest holding at 15.6%, which may lead to governance challenges and potential conflicts of interest.

Recommendation

Investors should exercise caution and consider divesting or avoiding VKC due to high risk of earnings manipulation and poor financial health. A thorough review of financial statements and potential governance issues is recommended.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
-5.43
Distress Zone
Sharpe
-0.04
Negative
Composite
27
Poor
Price Risk
Momentum
+11.1%
Volatility
138.0%
Max Drawdown
-64.7%

Key Ratios

Fiscal year 2025
-0.30P/E
P/B0.00
P/S0.62
ROE20.1%
ROA-22.7%
EPS-2704.58
BVPS0.00
Gross Margin3.5%
Net Margin-208.1%
D/E-1.79
Current Ratio0.36
Rev Growth5.5%
Profit Growth65.9%
EV/EBITDA-62.72
Div Yield0.0%

Company Overview

Issued Shares
20.0M
Charter Capital
200.0B VND
Sector (ICB L2)
Ô tô và phụ tùng
Industry (ICB L3)
Ô tô và phụ tùng
Sub-industry
Lốp xe
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Thân Xuân Nghĩa
Indiv
15.6%
3.0 trieu
Trần Thục Mẫn
Indiv
5.9%
762.500
Võ Xuân Phong
Indiv
4.7%
904.800
Quách Văn Hên
Indiv
4.4%
569.788
Đỗ Ngọc Nam
Indiv
1.0%
200.000
Lâm Quy Chương
Indiv
1.0%
200.000
Trần Mạnh
Indiv
0.4%
50.000
Lê Minh Chi
Indiv
0.3%
51.000
Board & Management
Lâm Quy Chương1.0%
Chủ tịch Hội đồng Quản trị
Đỗ Ngọc Nam1.0%
Phó Tổng Giám đốc
Lê Minh Chi0.3%
Trưởng Ban kiểm soát
Nguyễn Thanh Tùng
Thành viên Hội đồng Quản trị
Hà Anh Tuấn
Thành viên Ban kiểm soát
Nguyễn Thị Thúy Hằng
Kế toán trưởng
Lê Thanh Duy
Thành viên Ban kiểm soát
Võ Anh Tuấn
Giám đốc Kinh doanh
Dương Minh Hòa
Phụ trách Công bố thông tin
Phạm Linh
Thành viên Hội đồng Quản trị
Nguyễn Quốc Bảo
Thành viên Hội đồng Quản trị
Võ Thiên Chương
Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Lương Minh Tuấn
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 →