VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

VNE

Construction
Tổng Công ty Cổ phần Xây dựng điện Việt Nam
Xây dựng và Vật liệuCT
4.200
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
4.515
Current
4.200
Gap
+7.5%
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.

Distressed Valuation
Negative Enterprise Value
BVPS
9.031
x
Discount
50%
=
Floor Value
9.031

Valuation Track Record

Retroactive intrinsic value vs actual close price — VNE

Earnings Quality

Fiscal year 2025

62
Fair
Accrual Quality
99
Cash Conversion
100
Receivables
0
Margin Stability
0
Revenue Quality
80

Financial Forensics

Beneish M-Score · 2025

-2.50
Moderate
DSRI
1.776
GMI
-0.074
AQI
0.829
SGI
0.737
DEPI
0.962
SGAI
0.133
TATA
-0.004
LVGI
0.960

VNE exhibits several concerning indicators of potential earnings manipulation, particularly with a Beneish M-Score of -2.4951, which is below the manipulation threshold. While the earnings quality score is relatively strong at 61.6/100, the low receivables and margin scores raise questions about revenue recognition and operational efficiency.

Red Flags
  • Beneish M-Score of -2.4951 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Receivables score of 0.0/100 suggests severe issues in revenue collection and recognition.
Positive Signals
  • Earnings Quality Score of 61.6/100 indicates generally acceptable earnings quality.
  • Accrual score of 98.6/100 and cash conversion score of 100.0/100 suggest strong cash flow management.
Ownership Risk

The ownership structure is fragmented with no single entity holding a controlling stake, which may lead to governance challenges and potential conflicts of interest among shareholders.

Recommendation

Investors should closely monitor VNE's financial disclosures and consider a cautious approach, particularly regarding revenue recognition practices, while also evaluating the implications of its ownership structure.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
0.34
Distress Zone
Sharpe
0.56
Positive
Composite
68
Fair
Price Risk
Momentum
+78.0%
Volatility
31.5%
Max Drawdown
-51.7%

Key Ratios

Fiscal year 2025
7.35P/E
P/B0.59
P/S0.93
ROE8.6%
ROA2.1%
EPS723.67
BVPS9030.93
Gross Margin9.3%
Net Margin12.7%
D/E2.83
Current Ratio1.01
Rev Growth-26.3%
Profit Growth125.7%
EV/EBITDA16.66
Div Yield0.0%

Company Overview

Issued Shares
90.4M
Charter Capital
904.3B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Xây dựng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
La Mỹ Phượng
Indiv
11.6%
9.5 trieu
Erikoissijoitusrahasto Elite (Mutual Fund Elite (Non-ucits))
Inst
8.7%
7.1 trieu
Trần Quang Cần
Indiv
5.3%
4.3 trieu
Nguyễn Hồng Tân
Indiv
5.1%
4.2 trieu
Vũ Đình Cương
Indiv
5.0%
4.1 trieu
Trần Huyền Linh
Indiv
4.7%
3.9 trieu
Phạm Đỗ Minh Triết
Indiv
4.6%
3.7 trieu
Công ty CP Malblue
Inst
4.5%
4.0 trieu
Công ty Cổ phần Khải Toàn
Inst
4.0%
3.7 trieu
Công ty Cổ Phần Đầu Tư Và Kinh Doanh Tài Sản Việt Nam
Inst
3.7%
2.4 trieu
nguyen-anh-tuan
Indiv
2.4%
2.0 trieu
Đoàn Đức Hồng
Indiv
1.6%
1.4 trieu
Phạm Đỗ Tường Vy
Indiv
1.6%
1.3 trieu
Hoàng Thị Lặc
Indiv
0.6%
526.997
Nguyễn Đậu Thảo
Indiv
0.4%
401.280
Trần Hồng Thịnh
Indiv
0.4%
250.000
Nguyễn Thị Tâm
Indiv
0.4%
218.000
Phan Anh Quang
Indiv
0.3%
228.800
Vũ Văn Diêm
Indiv
0.2%
133.500
Hồ Bá Thân
Indiv
0.2%
120.000
nguyen-tinh
Indiv
0.2%
155.545
Công ty Cổ phần Xây dựng điện VNECO4
Inst
0.2%
144.982
Thái Văn Chấn
Indiv
0.2%
100.000
Board & Management
Trần Quang Cần5.3%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phạm Đỗ Minh Triết4.6%
Kế toán trưởng
Nguyễn Anh Tuấn2.4%
Chủ tịch Hội đồng Quản trị
Nguyễn Tịnh0.2%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Phạm Hữu Minh Huy
Phó Tổng Giám đốc
Lê Chí Dũng
Thành viên Ban kiểm soát
Nguyễn Thị Thanh Hà
Trưởng Ban kiểm soát
Phạm Phú Mai
Thành viên Hội đồng Quản trị
Nguyễn Thị Hoàng Oanh
Thành viên Ban kiểm soát
Lê Văn Khôi
Phó Tổng Giám đốc
Trần Văn Huy
Phụ trách Công bố thông tin/Phó Tổng Giám đốc
Đào Ngọc Quỳnh
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 →