VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VTD

Cyclicals
Công ty Cổ phần Vietourist Holdings
Du lịch và Giải trí/Du lịch & Giải tríCT
6.100
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
1.116
Current
6.100
Gap
-81.7%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDu lịch và Giải tríCyclical
Classified as cyclical because ICB sector "Du lịch và Giải trí" 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 EBITDA5.30B
Fair EV/EBITDA17.3x
Years of data7
2
Valuation
Mid-Cycle EBITDA
5.30B
x
Fair EV/EBITDA
17.3x
-
Net Debt
65.12B
=
Equity Value
1.116
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VTD

Earnings Quality

Fiscal year 2025

14
Poor
Accrual Quality
45
Cash Conversion
0
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-1.39
High Risk
DSRI
1.652
GMI
1.343
AQI
0.422
SGI
1.080
DEPI
0.649
SGAI
0.695
TATA
0.108
LVGI
1.135

VTD exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly indicated by its Beneish M-Score of -1.3889, which is close to the threshold of -1.78. Additionally, the earnings quality score of 30.0/100 highlights significant weaknesses in cash conversion and revenue recognition.

Red Flags
  • Beneish M-Score of -1.3889 indicates potential earnings manipulation, as it is above the threshold of -1.78.
  • Earnings Quality Score of 30.0/100, with particularly low scores in receivables (0.0/100) and revenue (5.8/100), suggests poor earnings quality.
Positive Signals
  • DSRI of 1.6522 indicates that inventory growth is not excessively outpacing revenue, which may suggest some operational stability.
Ownership Risk

The ownership structure is heavily concentrated among a few individuals, with the top five shareholders holding a combined 37.2%. This concentration could lead to governance issues and a lack of accountability.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly focusing on cash flow statements and revenue recognition practices before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.56
Distress Zone
Sharpe
-1.60
Negative
Composite
5
Poor
Price Risk
Momentum
-37.6%
Volatility
27.9%
Max Drawdown
-46.9%

Key Ratios

Fiscal year 2025
444.37P/E
P/B0.57
P/S0.99
ROE0.2%
ROA0.1%
EPS14.08
BVPS10944.38
Gross Margin14.3%
Net Margin0.2%
D/E0.54
Current Ratio2.25
Rev Growth-16.3%
Profit Growth106.2%
EV/EBITDA16.77
Div Yield0.0%

Company Overview

Issued Shares
24.0M
Charter Capital
240.0B VND
Sector (ICB L2)
Du lịch và Giải trí
Industry (ICB L3)
Du lịch & Giải trí
Sub-industry
Vận tải hành khách & Du lịch
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Phạm Thị Thu Hoài
Indiv
9.8%
588.500
Bùi Thị Mộng Uyên
Indiv
8.4%
502.000
Phạm Thị Thu Hiền
Indiv
8.3%
501.000
nguyen-van-tung
Indiv
5.5%
661.000
Bùi Thị Tư
Indiv
5.2%
1.2 trieu
nguyen-quoc-anh
Indiv
5.2%
622.200
Lê Hoàng Yến
Indiv
5.1%
607.200
Trần Ngọc Anh Hào
Indiv
5.0%
1.2 trieu
Nguyễn Trọng Quang
Indiv
5.0%
599.700
Nguyễn Ngọc Yến Linh
Indiv
5.0%
1.2 trieu
Ngô Ngọc Huyền
Indiv
4.9%
1.2 trieu
Lê Thế Hùng
Indiv
4.9%
295.000
Trần Xuân Hùng
Indiv
4.9%
586.058
nguyen-thi-lieu
Indiv
4.5%
270.000
Đặng Thị Huyền Trang
Indiv
4.4%
529.400
Phạm Thị Tuyên
Indiv
4.0%
485.100
Lê Thị Phương Thúy
Indiv
3.8%
225.000
Trần Thanh Tú
Indiv
2.7%
162.300
Nguyễn Hoàng Quốc Việt
Indiv
1.5%
90.100
Phạm Thị Mai Anh
Indiv
0.8%
45.200
Hồ Thị Mỹ Triêm
Indiv
0.3%
20.500
Nguyễn Văn Thưởng
Indiv
0.3%
5.000
Nguyễn Thị Hoài An
Indiv
0.2%
40.400
Trần Văn Thế
Indiv
0.1%
16.700
Board & Management
Lê Thị Phương Thúy3.8%
Thành viên Hội đồng Quản trị
Nguyễn Hoàng Quốc Việt1.5%
Phó Tổng Giám đốc
Trần Văn Tuấn
Chủ tịch Hội đồng Quản trị
Trịnh Tiến Quyết
Thành viên Ban kiểm soát
Nguyễn Tất Thắng
Thành viên Ban kiểm soát
Nguyễn Ngọc Huyền
Trưởng Ban kiểm soát
Nguyễn Văn Chệch
Phụ trách Công bố thông tin/Kế toán trưởng
Nguyễn Dương Trung Hiếu
Thành viên Hội đồng Quản trị/Tổng Giám đốc
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 →