VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VPS

Cyclicals
Công ty Cổ phần Thuốc sát trùng Việt Nam
Hóa chấtCT
8.530
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
10.066
Current
8.530
Gap
+18.0%
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 EBITDA39.23B
Fair EV/EBITDA5.3x
Years of data7
2
Valuation
Mid-Cycle EBITDA
39.23B
x
Fair EV/EBITDA
5.3x
-
Net Debt
-36.22B
=
Equity Value
10.066
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VPS

Earnings Quality

Fiscal year 2025

76
Good
Accrual Quality
96
Cash Conversion
60
Receivables
100
Margin Stability
88
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.27
Moderate
DSRI
0.903
GMI
1.221
AQI
0.950
SGI
1.106
DEPI
1.098
SGAI
0.849
TATA
0.011
LVGI
0.945

The Beneish M-Score of -2.2711 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 revenue recognition, which could pose risks in the context of the Vietnamese market's accounting practices.

Red Flags
  • Earnings quality score of 0.0/100 for revenue indicates potential issues with revenue recognition.
  • GMI of 1.2208 suggests that gross margins are declining, which could signal operational challenges.
Positive Signals
  • Strong accrual quality score of 95.6/100 indicates that earnings are backed by cash flows.
  • Ownership concentration with Tập đoàn Hóa chất Việt Nam holding 51.0% may provide stability and strategic direction.
Ownership Risk

The high concentration of ownership among a few stakeholders, particularly the state-owned enterprise Tập đoàn Hóa chất Việt Nam, may limit minority shareholders' influence and raise governance concerns.

Recommendation

Investors should closely monitor revenue recognition practices and consider engaging with management regarding transparency. A cautious approach is advised given the elevated risks, particularly in earnings quality.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
2.67
Grey Zone
Sharpe
-0.19
Negative
Composite
63
Fair
Price Risk
Momentum
+2.6%
Volatility
34.9%
Max Drawdown
-38.3%

Key Ratios

Fiscal year 2025
9.41P/E
P/B0.64
P/S0.35
ROE6.9%
ROA4.2%
EPS956.76
BVPS14059.33
Gross Margin26.9%
Net Margin3.7%
D/E0.56
Current Ratio2.38
Rev Growth8.5%
Profit Growth-2.3%
EV/EBITDA4.64
Div Yield0.0%

Company Overview

Issued Shares
24.5M
Charter Capital
244.6B 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 VPS — hover nodes for intel, click to navigate

Shareholders
Tập đoàn Hóa chất Việt Nam
Inst
51.0%
12.5 trieu
Nguyễn Đức Thuận
Indiv
20.2%
4.9 trieu
Lâm Thị Mai
Indiv
8.4%
2.1 trieu
Trịnh Quang Nghĩa
Indiv
6.2%
1.4 trieu
Công Ty Cổ Phần Đầu Tư Và Xúc Tiến Thương Mại Việt Nam Lefaso
Inst
0.9%
228.424
Ctcp Đầu Tư Thái Bình
Inst
0.9%
214.816
Nguyễn Thân
Indiv
0.2%
40.149
Board & Management
Nguyễn Đức Thuấn20.2%
Thành viên Hội đồng Quản trị
Nguyễn Thân0.2%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Xuân Khánh
Trưởng Ban kiểm soát
Nguyễn Thị Thu Hoài
Người phụ trách quản trị công ty
Nguyễn Xuân Đà
Phụ trách Công bố thông tin
Thái Nguyên Luật
Kế toán trưởng
Hồ Thái Quang
Phó Tổng Giám đốc
Võ Văn Nhật Thành
Người phụ trách quản trị công ty
Đặng Thị Hà
Thành viên Ban kiểm soát
Nguyễn Minh Việt Hưng
Thành viên Hội đồng Quản trị
Phạm Văn Chương
Thành viên Ban kiểm soát
Mai Thanh Bình
Thành viên Hội đồng Quản trị độc lập/Giám đốc Kinh doanh
Lê Ngọc Quang
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 →