VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VNG

Cyclicals
Công ty Cổ phần Du Lịch Thành Thành Công
Du lịch và Giải trí/Du lịch & Giải tríCT
6.820
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
8.103
Current
6.820
Gap
+18.8%
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 Equity Value Bvps Floor
BVPS
11.576
x
Discount
70%
=
Floor Value
11.576

Valuation Track Record

Retroactive intrinsic value vs actual close price — VNG

Earnings Quality

Fiscal year 2025

62
Fair
Accrual Quality
77
Cash Conversion
100
Receivables
31
Margin Stability
22
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.72
Low Risk
DSRI
0.964
GMI
0.877
AQI
1.170
SGI
1.023
DEPI
1.087
SGAI
0.910
TATA
-0.057
LVGI
0.990

VNG exhibits a Beneish M-Score of -2.7248, indicating a low likelihood of earnings manipulation. However, its earnings quality metrics reveal significant concerns, particularly in revenue recognition and margin quality, which could pose risks in financial reporting.

Red Flags
  • Earnings Quality Score of 61.6/100, with eq_revenue at 0.0/100, indicating potential issues in revenue recognition.
  • Low eq_margin score of 21.7/100 suggests poor profitability relative to revenue, raising concerns about operational efficiency.
Positive Signals
  • Beneish M-Score of -2.7248 is well below the manipulation threshold of -1.78, suggesting a lower risk of earnings manipulation.
  • High eq_cash_conv score of 100.0/100 indicates strong cash conversion from earnings, which is a positive sign for liquidity.
Ownership Risk

The ownership structure is heavily concentrated among institutional investors, with the top three holding over 70% of shares. This concentration may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor VNG's revenue recognition practices and operational efficiency metrics. Consider a cautious approach until improvements in earnings quality are evident.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
0.35
Distress Zone
Sharpe
-0.58
Negative
Composite
47
Weak
Price Risk
Momentum
-11.4%
Volatility
39.9%
Max Drawdown
-20.6%

Key Ratios

Fiscal year 2025
100.10P/E
P/B0.63
P/S0.98
ROE0.6%
ROA0.2%
EPS73.12
BVPS11575.98
Gross Margin32.5%
Net Margin1.0%
D/E2.92
Current Ratio1.00
Rev Growth2.3%
Profit Growth197.0%
EV/EBITDA17.96
Div Yield0.0%

Company Overview

Issued Shares
97.3M
Charter Capital
972.8B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Khách sạn
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Đầu tư Thành Thành Công
Inst
30.4%
29.5 trieu
Công ty Cổ Phần Giao Dịch Hàng Hóa Sơn Tín
Inst
21.7%
21.1 trieu
Công ty Cổ phần Khu Công Nghiệp Thành Thành Công
Inst
18.3%
17.8 trieu
Tạ Thị Phương Trang
Indiv
7.1%
921.040
Huỳnh Văn Thành
Indiv
5.0%
648.660
Nguyễn Trí Tân
Indiv
4.9%
3.7 trieu
Vũ Quốc Vương
Indiv
4.4%
3.7 trieu
Trần Ngọc Tuấn
Indiv
4.1%
530.610
Quỹ Đầu tư Chứng khoán Sài Gòn A2
Inst
3.9%
512.000
Huỳnh Minh Hiếu
Indiv
2.8%
2.7 trieu
Công ty Cổ Phần Xuất Nhập Khẩu Bến Tre
Inst
2.1%
2.0 trieu
Đặng Văn Thành
Indiv
1.9%
1.9 trieu
Đặng Huỳnh Anh Tuấn
Indiv
1.8%
1.8 trieu
Nguyễn Thế Vinh
Indiv
0.6%
563.157
Công ty Cổ phần Đầu tư Thương mại SMC
Inst
0.3%
45.000
Nguyễn Thái Hà
Indiv
0.2%
171.200
Board & Management
Đặng Huỳnh Anh Tuấn1.8%
Thành viên Hội đồng Quản trị
Phan Thị Hồng Vân
Chủ tịch Hội đồng Quản trị/Phụ trách Công bố thông tin
Vũ Viết Bản
Thành viên Hội đồng Quản trị độc lập
Huỳnh Thị Thu Trang
Người phụ trách quản trị công ty
Trần Võ Hiếu Thuận
Tổng Giám đốc
Bùi Tấn Khải
Kế toán trưởng
Hồ Thị Phương Thảo
Thành viên Hội đồng Quản trị độc lập
Hoàng Mạnh Tiến
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 →