VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VNP

Cyclicals
Công ty Cổ phần Nhựa Việt Nam
Hóa chấtCT
20.600
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
9.911
Current
20.600
Gap
-51.9%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 Ebitda Bvps Floor
BVPS
14.158
x
Discount
70%
=
Floor Value
14.158

Valuation Track Record

Retroactive intrinsic value vs actual close price — VNP

Earnings Quality

Fiscal year 2025

53
Fair
Accrual Quality
60
Cash Conversion
100
Receivables
0
Margin Stability
0
Revenue Quality
47

Financial Forensics

Beneish M-Score · 2024

-4.44
Low Risk
DSRI
0.532
GMI
-2.012
AQI
1.109
SGI
0.955
DEPI
0.843
SGAI
0.862
TATA
-0.011
LVGI
0.681

VNP exhibits a Beneish M-Score of -4.4404, significantly below the manipulation threshold, indicating a low likelihood of earnings manipulation. However, the company's earnings quality metrics reveal potential concerns, particularly in revenue recognition and margin quality, which warrant further scrutiny.

Red Flags
  • Earnings Quality Score of 74.6/100 indicates potential issues, particularly with eq_margin at 0.0/100 and eq_revenue at 45.0/100, suggesting weak revenue recognition practices.
Positive Signals
  • Beneish M-Score of -4.4404 suggests low likelihood of earnings manipulation, indicating a potentially stable financial reporting environment.
Ownership Risk

The state-owned enterprise (SOE) holds a dominant 65.8% stake, which may lead to potential conflicts of interest and limit minority shareholder influence, raising governance concerns.

Recommendation

Investors should closely monitor revenue recognition practices and consider engaging with management to address earnings quality concerns, while remaining cautious of the high state ownership concentration.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
10.22
Safe Zone
Sharpe
1.00
Excellent
Composite
53
Fair
Price Risk
Momentum
+84.5%
Volatility
70.9%
Max Drawdown
-33.5%

Key Ratios

Fiscal year 2025
19.48P/E
P/B1.31
P/S8.58
ROE6.5%
ROA5.6%
EPS955.10
BVPS14158.35
Gross Margin-3.9%
Net Margin44.0%
D/E0.10
Current Ratio4.92
Rev Growth-46.4%
Profit Growth26.3%
EV/EBITDA-24.67
Div Yield0.0%

Company Overview

Issued Shares
19.4M
Charter Capital
198.0B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Nhựa, cao su & sợi
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước
State
65.8%
12.8 trieu
Công ty Cổ phần Nhựa Vân Đồn
Inst
0.9%
181.000
Board & Management
Vũ Thị Minh Thục
Người phụ trách quản trị công ty/Thành viên Hội đồng Quản trị
Phạm Văn Tác
Phó Tổng Giám đốc
Âu Thị Chi
Thành viên Ban kiểm soát
Chu Thế Hoàng
Thành viên Ban kiểm soát
Trang Thị Kiều Thiên
Thành viên Ban kiểm soát
Vũ Hân
Thành viên Hội đồng Quản trị độc lập
Phan Trung Nam
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Trịnh Thị Mai Hương
Phụ trách Công bố thông tin
Lê Ngọc Diệp
Chủ tịch Hội đồng Quản trị
Bùi Quốc Thịnh
Thành viên Hội đồng Quản trị độc lập
Trần Thị Phụng
Kế toán trưởng
Nguyễn Thị Mỹ Thanh
Giám đốc Tài chính
Hoàng Minh Sơn
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 →