VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VTH

Cyclicals
Công ty Cổ phần Dây cáp điện Việt Thái
Hàng & Dịch vụ Công nghiệp/Điện tử & Thiết bị điệnCT
8.300
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
9.565
Current
8.300
Gap
+15.2%
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.

Distressed Valuation
Negative Equity Value Bvps Floor
BVPS
13.664
x
Discount
70%
=
Floor Value
13.664

Valuation Track Record

Retroactive intrinsic value vs actual close price — VTH

Earnings Quality

Fiscal year 2025

69
Fair
Accrual Quality
0
Cash Conversion
100
Receivables
100
Margin Stability
100
Revenue Quality
88

Financial Forensics

Beneish M-Score · 2024

-1.82
Moderate
DSRI
0.779
GMI
1.372
AQI
0.899
SGI
1.487
DEPI
0.993
SGAI
0.685
TATA
0.054
LVGI
1.081

VTH exhibits a Beneish M-Score of -1.8155, indicating a potential risk of earnings manipulation as it falls below the threshold of -1.78. While the earnings quality score of 58.7 suggests moderate reliability, the cash conversion metric at 0.0 raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -1.8155 indicates potential earnings manipulation risk, as it is below the threshold of -1.78.
  • Earnings quality cash conversion score of 0.0 suggests significant issues with cash flow relative to reported earnings.
Positive Signals
  • Receivables quality score of 100.0 indicates strong management of receivables, suggesting effective credit policies.
  • SGI of 1.4869 indicates strong sales growth, which could be a positive indicator of market demand.
Ownership Risk

The concentrated ownership structure, with the top four shareholders holding over 89% of shares, poses risks related to governance and potential conflicts of interest, particularly in decision-making processes.

Recommendation

Investors should closely monitor cash flow metrics and consider conducting further due diligence on the company's governance practices before making investment decisions.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
1.66
Distress Zone
Sharpe
0.14
Positive
Composite
62
Fair
Price Risk
Momentum
+9.2%
Volatility
50.2%
Max Drawdown
-20.5%

Key Ratios

Fiscal year 2025
5.91P/E
P/B0.59
P/S0.06
ROE10.4%
ROA1.7%
EPS1354.47
BVPS13663.77
Gross Margin7.7%
Net Margin0.9%
D/E6.10
Current Ratio1.01
Rev Growth48.6%
Profit Growth16.1%
EV/EBITDA11.54
Div Yield0.0%

Company Overview

Issued Shares
10.9M
Charter Capital
109.0B 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 VTH — hover nodes for intel, click to navigate

Shareholders
Trần Anh Tú
Indiv
24.8%
2.7 trieu
Trần Cao Cường
Indiv
24.6%
2.7 trieu
Trần Văn Hùng
Indiv
24.1%
1.9 trieu
Mai Phan Cẩm Tú
Indiv
15.6%
777.800
Nguyễn Hải Hồ
Indiv
11.9%
1.3 trieu
Công ty Cổ Phần Dây Cáp Điện Tân Cường Thành
Inst
11.7%
923.920
Hoàng Nghĩa Đàn
Indiv
3.7%
185.400
Phạm Đình Thuyền
Indiv
3.0%
152.000
Trịnh Thị Hồng Vinh
Indiv
1.4%
68.980
Nguyễn Thái Sơn
Indiv
1.0%
51.080
Nguyễn Trung Trường
Indiv
1.0%
50.000
Trương Văn Dũng
Indiv
0.7%
35.300
Hoàng Hồng Thùy Linh
Indiv
0.6%
30.000
Nguyễn Lộc
Indiv
0.6%
28.940
Board & Management
Trần Văn Hùng24.1%
Thành viên Hội đồng Quản trị
Nguyễn Thế Vỹ
Phó Tổng Giám đốc
Đặng Ngọc Thái
Phụ trách Công bố thông tin
Phạm Thị Phương Liên
Kế toán trưởng
Nguyễn Đức Tường
Thành viên Hội đồng Quản trị
Trần Minh Hiệp
Thành viên Hội đồng Quản trị
Trương Vĩ Kiến
Thành viên Hội đồng Quản trị
Mai Phan Cẩm Tú
Tổng Giám đốc
Đoàn Văn Quang
Phó 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 →