VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VTM

Cyclicals
Công ty Cổ phần Vận tải và Đưa đón thợ mỏ - Vinacomin
Du lịch và Giải trí/Du lịch & Giải tríCT
21.800
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
7.872
Current
21.800
Gap
-63.9%
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 EBITDA40.07B
Fair EV/EBITDA5.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
40.07B
x
Fair EV/EBITDA
5.5x
-
Net Debt
195.00B
=
Equity Value
7.872
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VTM

Earnings Quality

Fiscal year 2024

73
Good
Accrual Quality
73
Cash Conversion
100
Receivables
48
Margin Stability
100
Revenue Quality
15

Financial Forensics

Beneish M-Score · 2024

-2.54
Low Risk
DSRI
1.209
GMI
1.085
AQI
0.860
SGI
1.090
DEPI
0.918
SGAI
0.947
TATA
-0.067
LVGI
1.027

VTM exhibits a Beneish M-Score of -2.5442, indicating a low likelihood of earnings manipulation. However, the earnings quality metrics reveal significant weaknesses, particularly in receivables and revenue recognition, which could pose risks in financial reporting.

Red Flags
  • The DSRI of 1.2089 suggests potential issues with inventory management, which could lead to overstatement of assets.
  • The eq_revenue score of 14.5/100 indicates severe concerns regarding revenue recognition practices, raising red flags about the sustainability of reported earnings.
Positive Signals
  • The earnings quality score of 73.0/100, combined with a cash conversion rate of 100.0/100, suggests that VTM is effectively converting earnings into cash, which is a positive indicator of operational efficiency.
Ownership Risk

The overwhelming ownership by Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam at 95.2% creates a lack of diversity in shareholder interests, which could lead to governance issues and reduced accountability.

Recommendation

Investors should closely monitor VTM's revenue recognition practices and consider conducting further due diligence on inventory management. Given the elevated risk level, a cautious approach is advised before making investment decisions.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.28
Distress Zone
Sharpe
0.00
Negative
Composite
46
Weak
Price Risk
Momentum
+0.0%
Volatility
0.0%
Max Drawdown
0.0%

Key Ratios

Fiscal year 2024
49.12P/E
P/B1.76
P/S0.20
ROE10.1%
ROA1.6%
EPS1253.93
BVPS12400.79
Gross Margin15.9%
Net Margin1.2%
D/E5.98
Current Ratio0.54
Rev Growth9.0%
Profit Growth0.2%
EV/EBITDA5.51
Div Yield0.0%

Company Overview

Issued Shares
3.3M
Charter Capital
32.8B 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 VTM — hover nodes for intel, click to navigate

Shareholders
Tập đoàn Công nghiệp Than - Khoáng sản Việt Nam
Inst
95.2%
3.1 trieu
Board & Management
Lương Văn Hiểu
Phó Giám đốc
Phan Văn Cường
Thành viên Hội đồng Quản trị/Giám đốc
Hoàng Minh Sơn
Thành viên Hội đồng Quản trị/Phó Giám đốc
Vũ Mạnh Dũng
Phó Giám đốc
Vũ Đức Long
Phụ trách Công bố thông tin/Người phụ trách quản trị công ty
Nguyễn Ngọc Thành
Thành viên Ban kiểm soát
Đỗ Thanh Tùng
Kế toán trưởng
Phạm Xuân Phong
Trưởng Ban kiểm soát
Trần Thị Thúy
Thành viên Ban kiểm soát
Bùi Hồng 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 →