VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

VLB

Construction
Công ty Cổ phần Xây dựng và Sản xuất Vật liệu Xây dựng Biên Hòa
Xây dựng và Vật liệuCT
45.800
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
60.856
Current
45.800
Gap
+32.9%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
65.82%
+
Kd(1-t)
6.44%
x
D/(D+E)
34.18%
=
WACC
10.23%
2
Growth Estimate
fundamental firm blend2.06%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
41.652
50%DCF Value
80.060
Blended Intrinsic
60.856
Value Decomposition
36%
64%
Explicit period (36%)Terminal value (64%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — VLB

Earnings Quality

Fiscal year 2025

69
Fair
Accrual Quality
84
Cash Conversion
67
Receivables
100
Margin Stability
73
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.30
Moderate
DSRI
0.869
GMI
0.922
AQI
1.089
SGI
1.117
DEPI
1.475
SGAI
0.967
TATA
0.041
LVGI
1.164

VLB exhibits a Beneish M-Score of -2.304, indicating a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality score of 68.7 suggests potential concerns, particularly with revenue recognition, which scored 0.0/100.

Red Flags
  • The revenue quality score of 0.0/100 raises concerns about the reliability of reported revenues.
  • The high DEPI score of 1.4752 indicates potential issues with depreciation policies that may inflate earnings.
Positive Signals
  • The DSRI of 0.8690 suggests that accounts receivable are growing at a slower rate than sales, which is a positive indicator of revenue recognition.
  • An earnings quality score of 68.7/100, while not perfect, indicates a reasonable level of earnings integrity.
Ownership Risk

The ownership structure is heavily concentrated, with the top three shareholders holding over 79% of the shares. This concentration may pose risks related to governance and minority shareholder rights.

Recommendation

Investors should conduct further due diligence on VLB's revenue recognition practices and monitor changes in earnings quality metrics. Given the ownership concentration, consider the potential impact of major shareholders' decisions on stock performance.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
5.64
Safe Zone
Sharpe
0.28
Positive
Composite
70
Strong
Price Risk
Momentum
+24.2%
Volatility
26.6%
Max Drawdown
-15.9%

Key Ratios

Fiscal year 2025
7.55P/E
P/B3.23
P/S1.56
ROE44.3%
ROA27.8%
EPS6424.26
BVPS15003.98
Gross Margin29.2%
Net Margin20.7%
D/E0.66
Current Ratio1.77
Rev Growth11.7%
Profit Growth38.3%
EV/EBITDA6.39
Div Yield6.2%

Company Overview

Issued Shares
46.9M
Charter Capital
469.2B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Công Nghiệp Thực Phẩm Đồng Nai
Inst
49.1%
23.0 trieu
Công ty TNHH Đầu tư Phát triển Công nghiệp KSB
Inst
21.9%
10.3 trieu
Công ty Cổ phần Hóa An
Inst
8.3%
3.9 trieu
Nguyễn Xuân Việt
Indiv
0.2%
101.040
Phạm Thái Hợp
Indiv
0.2%
90.300
Huỳnh Kim Vũ
Indiv
0.1%
60.000
Nguyễn Văn Dũng
Indiv
0.1%
48.774
Board & Management
Nguyễn Xuân Việt0.2%
Phó Giám đốc
Huỳnh Kim Vũ0.1%
Giám đốc
Huỳnh Xuân Đạo
Chủ tịch Hội đồng Quản trị
Huỳnh Đường Tài
Trưởng Ban kiểm soát/Phụ trách Công bố thông tin
Phạm Quốc Thái
Thành viên Hội đồng Quản trị/Kế toán trưởng
Nguyễn Hùng Thắng
Phó Giám đốc
Nguyễn Thị Thanh Trúc
Thành viên Ban kiểm soát
Nguyễn Quốc Phòng
Thành viên Hội đồng Quản trị
Nguyễn Thanh Tùng
Thành viên Hội đồng Quản trị
Nguyễn Thị Thu Trà
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 →