VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VNY

Cyclicals
Công ty Cổ phần Thuốc thú y Trung ương I
Hóa chấtCT
5.400
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
7.595
Current
5.400
Gap
+40.6%
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.

1
Model Inputs
Mid-Cycle EBITDA11.06B
Fair EV/EBITDA8.8x
Years of data7
2
Valuation
Mid-Cycle EBITDA
11.06B
x
Fair EV/EBITDA
8.8x
-
Net Debt
-26.56B
=
Equity Value
7.595
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VNY

Earnings Quality

Fiscal year 2025

65
Fair
Accrual Quality
92
Cash Conversion
100
Receivables
18
Margin Stability
34
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.06
Moderate
DSRI
1.167
GMI
0.980
AQI
1.768
SGI
1.024
DEPI
0.992
SGAI
0.861
TATA
-0.020
LVGI
0.940

The Beneish M-Score of -2.0586 indicates a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality metrics reveal significant weaknesses, particularly in receivables and revenue recognition, which could pose risks to financial integrity.

Red Flags
  • Earnings Quality Score of 64.6/100 indicates moderate quality, with a concerning eq_receivables score of 18.2/100 suggesting potential issues in revenue recognition.
  • The eq_margin score of 34.1/100 indicates low profitability relative to revenue, raising concerns about operational efficiency.
Positive Signals
  • The eq_cash_conv score of 100.0/100 indicates strong cash conversion, suggesting that the company is effectively turning its earnings into cash.
  • The DSRI of 1.1671 is slightly above 1, indicating that the company is not significantly inflating its receivables relative to sales.
Ownership Risk

The ownership structure shows a significant concentration with the largest shareholder holding 24.6%, which could lead to potential governance risks and influence over decision-making. However, the presence of institutional ownership may provide some level of oversight.

Recommendation

Investors should closely monitor the company's revenue recognition practices and operational efficiency metrics. Given the elevated risk level, a cautious approach is recommended, potentially waiting for improved earnings quality signals before making significant investments.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
1.60
Distress Zone
Sharpe
-0.20
Negative
Composite
51
Fair
Price Risk
Momentum
-13.6%
Volatility
114.0%
Max Drawdown
-39.0%

Key Ratios

Fiscal year 2025
9.03P/E
P/B0.70
P/S0.68
ROE8.0%
ROA5.3%
EPS520.27
BVPS6747.66
Gross Margin25.5%
Net Margin7.6%
D/E0.49
Current Ratio1.71
Rev Growth3.3%
Profit Growth123.8%
EV/EBITDA3.49
Div Yield0.0%

Company Overview

Issued Shares
16.2M
Charter Capital
162.5B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Sản phẩm hóa dầu, Nông dược & Hóa chất khác
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH MTV Quản Lý Quỹ Ngân Hàng Thương Mại Cổ phần Công Thương Việt Nam
Inst
24.6%
4.0 trieu
Chu Văn Chung
Indiv
12.3%
2.0 trieu
Lê Chí Cường
Indiv
7.0%
1.0 trieu
nguyen-thi-huong
Indiv
4.1%
670.249
Thân Hoài Nhân
Indiv
2.6%
418.449
Lê Anh Tuấn
Indiv
2.5%
355.499
Lê Hải Đoàn
Indiv
2.1%
300.256
Lê Đức Liên
Indiv
1.8%
250.314
Hồ Thị Phương
Indiv
1.2%
98.875
Nguyễn Thị Phượng
Indiv
1.2%
189.873
Lê Xuân Hà
Indiv
1.1%
89.500
Lê Đức Linh
Indiv
1.1%
89.000
Trần Hồng Quynh
Indiv
0.5%
75.000
Đinh Thị Doan
Indiv
0.5%
42.500
Đặng Tiếp
Indiv
0.4%
62.500
Bùi Việt Dũng
Indiv
0.4%
69.625
Dương Thái Hà
Indiv
0.2%
39.888
Board & Management
Nguyễn Thị Hương4.1%
Thành viên Hội đồng Quản trị
Lê Anh Tuấn2.5%
Thành viên Hội đồng Quản trị
Lê Đức Liên1.8%
Giám đốc
Trần Hồng Quynh0.5%
Thành viên Ban kiểm soát
Đặng Tiếp0.4%
Trưởng Ban kiểm soát
Nguyễn Thị Thu Hà
Kế toán trưởng
Vũ Văn Đôn
Thành viên Ban kiểm soát
Nguyễn Anh Tuấn
Chủ tịch 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 →