VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VTB

Cyclicals
Công ty Cổ phần Viettronics Tân Bình
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
14.100
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
15.904
Current
14.100
Gap
+12.8%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" 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 EBITDA22.47B
Fair EV/EBITDA8.2x
Years of data7
2
Valuation
Mid-Cycle EBITDA
22.47B
x
Fair EV/EBITDA
8.2x
-
Net Debt
-6.46B
=
Equity Value
15.904
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VTB

Earnings Quality

Fiscal year 2025

82
Good
Accrual Quality
98
Cash Conversion
74
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.82
Low Risk
DSRI
0.692
GMI
1.148
AQI
0.977
SGI
1.014
DEPI
0.965
SGAI
0.830
TATA
-0.026
LVGI
1.118

VTB exhibits a Beneish M-Score of -2.8155, indicating a low likelihood of earnings manipulation. However, the company's earnings quality metrics reveal significant weaknesses in revenue recognition, which could pose risks in financial reporting.

Red Flags
  • The revenue quality score is notably low at 25.6/100, suggesting potential issues with revenue recognition practices.
Positive Signals
  • An earnings quality score of 89.5/100, with cash conversion metrics at 100.0/100, indicates strong cash flow generation relative to reported earnings.
Ownership Risk

The top shareholder, Tổng Công ty Cổ phần Điện tử và Tin học Việt Nam, holds a substantial 55.5% stake, which may lead to potential governance issues and reduced minority shareholder influence.

Recommendation

Investors should closely monitor revenue recognition practices and consider engaging with management for clarity on revenue generation strategies, while also weighing the strong cash flow metrics as a positive factor.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
5.05
Safe Zone
Sharpe
0.81
Positive
Composite
79
Strong
Price Risk
Momentum
+66.5%
Volatility
65.9%
Max Drawdown
-49.2%

Key Ratios

Fiscal year 2025
11.91P/E
P/B1.06
P/S1.48
ROE9.0%
ROA7.1%
EPS1402.45
BVPS15759.76
Gross Margin53.1%
Net Margin12.4%
D/E0.23
Current Ratio7.35
Rev Growth18.1%
Profit Growth45.6%
EV/EBITDA8.62
Div Yield3.0%

Company Overview

Issued Shares
12.0M
Charter Capital
119.8B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Điện tử & Thiết bị điện
Sub-industry
Hàng điện & điện tử
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Cổ phần Điện tử và Tin học Việt Nam
Inst
55.5%
6.7 trieu
afc vietnam fund
Inst
4.9%
530.840
Ngô Văn Vị
Indiv
2.9%
313.259
Nguyễn Hồng Kỳ
Indiv
2.1%
253.866
Vũ Dương Ngọc Duy
Indiv
2.0%
238.861
Bùi Kim Khánh
Indiv
1.5%
165.390
Vũ Hoàng Chương
Indiv
1.5%
174.973
Hà Quốc Nam
Indiv
1.0%
108.340
Văn Viết Tuấn
Indiv
0.9%
107.200
Đào Trung Thanh
Indiv
0.6%
70.605
Huỳnh Văn Đức
Indiv
0.4%
48.990
Võ Thị Hạnh Mỹ
Indiv
0.4%
43.600
Trần Minh Sơn
Indiv
0.4%
38.010
Vũ Ngọc Đan Thùy
Indiv
0.3%
35.000
Nguyễn Hữu Bảo Thạch
Indiv
0.2%
26.064
Phan Thị Lãnh
Indiv
0.2%
18.957
Trần Đình Khôi
Indiv
0.1%
15.056
Board & Management
Vũ Dương Ngọc Duy2.0%
Thành viên Hội đồng Quản trị
Văn Viết Tuấn0.9%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Đào Trung Thanh0.6%
Thành viên Hội đồng Quản trị
Huỳnh Đức Hiền
Người phụ trách quản trị công ty
Vũ Văn Tuân
Thành viên Ban kiểm soát
Vũ Hải Vĩnh
Chủ tịch Hội đồng Quản trị
Đặng Thị Hạnh
Thành viên Ban kiểm soát
Trương Thị Thùy Linh
Kế toán trưởng
Lê Thị Lan
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 →