VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Real Estate sector

VPH

Real Estate
Công ty Cổ phần Vạn Phát Hưng
Bất động sảnCT
3.790
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
5.369
Current
3.790
Gap
+41.7%
ModelDCF LEVERAGE SCREEN

Valuation Breakdown

CTBất động sảnReal Estate
Classified as real estate because ICB sector "Bất động sản" maps to the real estate group
ModelRNAV + DCF Blend
Intrinsic = 40% x (BVPS x 1.5) + 60% x DCF Value

Real estate developers in Vietnam report land banks at historical acquisition cost (Vietnamese Accounting Standards don't allow revaluation). This means book value severely understates true asset value. This model blends two approaches: an RNAV proxy (revalued net asset value, applying a 1.5x factor to book value) weighted 40%, and a DCF on normalized cash flows weighted 60%. Highly leveraged firms receive a +2% WACC penalty.

Distressed Valuation
Negative Cash Flow
BVPS
10.738
x
Discount
50%
=
Floor Value
10.738

Valuation Track Record

Retroactive intrinsic value vs actual close price — VPH

Earnings Quality

Fiscal year 2025

42
Weak
Accrual Quality
50
Cash Conversion
40
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-0.68
High Risk
DSRI
0.387
GMI
0.520
AQI
1.152
SGI
2.840
DEPI
2.596
SGAI
0.307
TATA
0.138
LVGI
1.093

VPH exhibits several concerning financial metrics, particularly a high SGI of 2.8404 and low earnings quality score of 42.4/100, indicating potential revenue manipulation. However, the Beneish M-Score of -0.6752 suggests that while there are risks, the likelihood of outright manipulation is lower than the threshold of -1.78.

Red Flags
  • SGI of 2.8404 indicates aggressive revenue growth that may not be sustainable.
  • Earnings Quality Score of 42.4/100, particularly low scores in eq_margin (0.0/100) and eq_revenue (0.0/100), suggest poor earnings quality and potential issues with revenue recognition.
Positive Signals
  • Beneish M-Score of -0.6752 is below the manipulation threshold of -1.78, indicating a lower likelihood of financial statement fraud.
  • High receivables quality score of 100.0/100 suggests effective management of receivables, which is a positive indicator for cash flow.
Ownership Risk

The top shareholders are individuals from the same family, leading to potential governance risks and lack of diversified decision-making. This concentrated ownership can also pose risks in terms of minority shareholder rights.

Recommendation

Investors should closely monitor VPH's revenue growth and earnings quality metrics, considering a cautious approach until further clarity on financial sustainability is provided. Engaging with management regarding their revenue recognition practices could provide additional insights.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
0.54
Distress Zone
Sharpe
-1.62
Negative
Composite
34
Weak
Price Risk
Momentum
-34.5%
Volatility
29.1%
Max Drawdown
-42.5%

Key Ratios

Fiscal year 2025
-20.38P/E
P/B0.40
P/S3.02
ROE-1.9%
ROA-1.0%
EPS-209.04
BVPS10737.85
Gross Margin14.5%
Net Margin-14.8%
D/E0.90
Current Ratio1.33
Rev Growth184.0%
Profit Growth-115.4%
EV/EBITDA-52.79
Div Yield0.0%

Company Overview

Issued Shares
95.4M
Charter Capital
953.6B VND
Sector (ICB L2)
Bất động sản
Industry (ICB L3)
Bất động sản
Sub-industry
Bất động sản
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Võ Anh Tuấn
Indiv
11.0%
10.5 trieu
Võ Nguyễn Như Nguyện
Indiv
8.2%
7.8 trieu
Võ Phan Khôi Nguyên
Indiv
8.2%
7.8 trieu
Võ Phan Hồng Ngọc (Võ Gwenyth Ngọ
Indiv
8.2%
7.8 trieu
PHAN TIẾT HỒNG MINH
Indiv
6.9%
6.6 trieu
Trần Thị Minh Duyên
Indiv
4.9%
1.5 trieu
Quỹ đầu tư chứng khoán Bản Việt
Inst
4.5%
2.0 trieu
Công ty TNHH Quản lý Quỹ Đầu tư Chứng khoán Prudential Việt Nam
Inst
4.4%
2.0 trieu
Nguyễn Kim Thanh
Indiv
3.3%
1.5 trieu
Ngân hàng Thương mại TNHH MTV Ngoại thương Công nghệ Số
Indiv
3.1%
1.4 trieu
Lý Chí Nguyễn
Indiv
3.0%
1.4 trieu
Quách Thị Tú Anh
Indiv
2.2%
1.0 trieu
Trần Văn Thành
Indiv
0.5%
215.880
PYN Elite Fund
Inst
0.2%
221.300
Board & Management
VÕ ANH TUẤN11.0%
Chủ tịch Hội đồng Quản trị
Võ Nguyễn Như Nguyện8.2%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Nguyễn Thị Hương Thảo
Phó Tổng Giám đốc/Người phụ trách quản trị công ty
Trương Thành Nhân
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Võ Thu Hà
Phó Tổng Giám đốc
Lê Thị Kim Luyến
Phụ trách Công bố thông tin/Kế toán trưởng
Phan Gia Mẫn
Phó Tổng Giám đốc
Nguyễn Thị Lệ Hà
Thành viên Hội đồng Quản trị độc lập
Trần Thanh Phương Trang
Thành viên Hội đồng Quản trị/Thành viên Ban Kiểm toán nội bộ
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 →