VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

VPA

Construction
Công ty Cổ phần Vận tải Hóa dầu VP
Hàng & Dịch vụ Công nghiệp/Vận tảiCT
1.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
0
Current
1.500
Gap
-100.0%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpConstruction
Classified as construction because ICB sector "Hàng & Dịch vụ Công nghiệp" 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
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — VPA

Earnings Quality

Fiscal year 2025

23
Poor
Accrual Quality
36
Cash Conversion
38
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2023

-6.79
Low Risk
DSRI
0.178
GMI
-5.865
AQI
0.634
SGI
1.659
DEPI
0.923
SGAI
0.726
TATA
-0.083
LVGI
1.043

The forensic assessment of VPA reveals significant risks associated with earnings manipulation and poor earnings quality metrics. The Beneish M-Score of -6.7875 indicates a high likelihood of manipulation, compounded by a low earnings quality score of 33.3/100, suggesting substantial concerns regarding the company's financial reporting integrity.

Red Flags
  • Beneish M-Score of -6.7875 indicates likely manipulation, well below the threshold of -1.78.
  • Earnings Quality Score of 33.3/100, with particularly weak revenue and margin metrics (both 0.0/100), raises concerns about the sustainability of reported earnings.
  • High SGI of 1.6591 suggests aggressive revenue growth that may not be supported by cash flow.
Positive Signals
  • DSRI of 0.1778 indicates a lower risk of inventory manipulation, suggesting better inventory management.
  • DEPI of 0.9228 indicates a relatively stable depreciation policy, which may reflect conservative asset valuation.
Ownership Risk

The ownership structure is heavily concentrated, with Tập đoàn Xăng dầu Việt Nam holding 58.0% and other institutions holding significant stakes. This concentration may lead to governance risks and potential conflicts of interest, particularly in the context of state-owned enterprises.

Recommendation

Investors should exercise caution and consider conducting further due diligence before investing in VPA, particularly focusing on cash flow analysis and management practices. Monitoring future earnings reports and changes in ownership dynamics will be crucial.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
-1.26
Distress Zone
Sharpe
-0.84
Negative
Composite
7
Poor
Price Risk
Momentum
-28.6%
Volatility
133.9%
Max Drawdown
-63.4%

Key Ratios

Fiscal year 2025
-0.83P/E
P/B0.00
P/S0.21
ROE42.5%
ROA-12.1%
EPS-2181.60
BVPS0.00
Gross Margin-2.6%
Net Margin-26.0%
D/E-3.69
Current Ratio0.65
Rev Growth17.4%
Profit Growth34.4%
EV/EBITDA16.85
Div Yield0.0%

Company Overview

Issued Shares
15.1M
Charter Capital
150.8B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Vận tải
Sub-industry
Vận tải Thủy
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Xăng dầu Việt Nam
Inst
58.0%
0
Công ty Cổ phần Vận tải Xăng dầu VIPCO
Inst
45.1%
6.8 trieu
Tổng Công ty Hóa dầu Petrolimex - Công ty Cổ phần
State
43.8%
6.6 trieu
Board & Management
Đặng Minh Thao
Phụ trách Công bố thông tin
Nguyễn Quang Minh
Thành viên Hội đồng Quản trị
Vũ Thị Mai
Kế toán trưởng
Đỗ Minh Hồng
Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Đức Nhật
Thành viên Ban kiểm soát
Lê Quang Tuấn
Thành viên Hội đồng Quản trị
Nguyễn Hữu Thành
Chủ tịch Hội đồng Quản trị
Đinh Việt Hải
Thành viên Hội đồng Quản trị
Nguyễn Thị Thanh Hảo
Trưởng Ban kiểm soát
Trần Thị Kim Tuyến
Thành viên Ban kiểm soát
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 →