VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VMA

Cyclicals
Công ty Cổ phần Công nghiệp Ô tô - Vinacomin
Ô tô và phụ tùngCT
2.800
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
24.324
Current
2.800
Gap
+500.0%
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.

1
Model Inputs
Mid-Cycle EBITDA14.70B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
14.70B
x
Fair EV/EBITDA
5.0x
-
Net Debt
7.84B
=
Equity Value
24.324
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VMA

Earnings Quality

Fiscal year 2024

36
Weak
Accrual Quality
87
Cash Conversion
0
Receivables
0
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

4.59
High Risk
DSRI
0.753
GMI
0.698
AQI
19.841
SGI
0.715
DEPI
0.892
SGAI
1.385
TATA
0.033
LVGI
0.922

The Beneish M-Score of 4.5939 indicates a strong likelihood of earnings manipulation, significantly exceeding the threshold of -1.78. Coupled with a low earnings quality score of 36.0/100, particularly concerning cash conversion and receivables metrics, this raises substantial red flags regarding the financial integrity of VMA.

Red Flags
  • Beneish M-Score of 4.5939 indicates likely earnings manipulation.
  • Earnings Quality Score of 36.0/100, with 0.0/100 for eq_cash_conv and eq_receivables, suggests severe issues in cash flow and revenue recognition.
Positive Signals
  • DSRI of 0.7527 indicates a lower risk of revenue manipulation through inventory management.
  • High eq_margin of 100.0/100 suggests strong profitability on a per-unit basis.
Ownership Risk

The concentrated ownership structure, with top shareholders holding over 37% each, raises concerns about potential conflicts of interest and lack of independent oversight. This could exacerbate risks related to governance and financial transparency.

Recommendation

Investors should exercise caution and consider a thorough due diligence process before engaging with VMA, focusing on verifying financial statements and assessing the sustainability of reported earnings.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.79
Distress Zone
Sharpe
0.00
Negative
Composite
54
Fair
Price Risk
Momentum
+0.0%
Volatility
0.0%
Max Drawdown
-0.0%

Key Ratios

Fiscal year 2024
3.50P/E
P/B0.22
P/S0.03
ROE6.9%
ROA1.8%
EPS1196.30
BVPS12452.76
Gross Margin10.6%
Net Margin1.3%
D/E2.36
Current Ratio1.05
Rev Growth-28.5%
Profit Growth-31.9%
EV/EBITDA1.05
Div Yield28.6%

Company Overview

Issued Shares
2.7M
Charter Capital
27.0B VND
Sector (ICB L2)
Ô tô và phụ tùng
Industry (ICB L3)
Ô tô và phụ tùng
Sub-industry
Sản xuất ô tô
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Cong Ty Co Phan Kin
Indiv
37.6%
1.0 trieu
Công ty Cổ Phần Ngoại Thương Kamaz
Inst
37.6%
1.0 trieu
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
36.0%
972.227
Công ty Cổ phần Thương mại Quốc tế Tân Đại Tây Dương
Inst
14.5%
390.434
Trần Thiết Hùng
Indiv
3.4%
91.355
nguyen-quang-anh
Indiv
0.9%
23.511
Phạm Xuân Phi
Indiv
0.5%
13.334
Nguyễn Văn Học
Indiv
0.2%
4.469
Board & Management
Phạm Xuân Phi0.5%
Giám đốc/Thành viên Hội đồng Quản trị
Đỗ Hải Hùng
Phó Tổng Giám đốc
Phùng Ngọc Chuân
Phó Giám đốc
Nguyễn Thị Hồng Thịnh
Kế toán trưởng
Lê Thanh Sơn
Phó Giám đốc
Bùi Thị Lan
Trưởng Ban kiểm soát
Hà Minh Thanh
Thành viên Ban kiểm soát
Hồ Anh Tuấn
Thành viên Ban kiểm soát
Nguyễn Huy Tâm
Phụ trách Công bố thông tin
Nguyễn Trọng Hùng
Chủ tịch Hội đồng Quản trị
Zakharikov Andrey Alexandrovitch
Thành viên Hội đồng Quản trị
Trần Văn Trung
Thành viên Hội đồng Quản trị
Nguyễn Anh Tuấn
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 →