VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VVS

Cyclicals
Công ty Cổ phần Đầu tư Phát triển Máy Việt Nam
Ô tô và phụ tùngCT
124.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
169.167
Current
124.500
Gap
+35.9%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTCyclical
Defaulted to cyclical (no specific sector mapping found)
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 EBITDA546.06B
Fair EV/EBITDA7.5x
Years of data4
2
Valuation
Mid-Cycle EBITDA
546.06B
x
Fair EV/EBITDA
7.5x
-
Net Debt
470.48B
=
Equity Value
169.167
Years of data4

Valuation Track Record

Retroactive intrinsic value vs actual close price — VVS

Earnings Quality

Fiscal year 2025

52
Fair
Accrual Quality
6
Cash Conversion
100
Receivables
100
Margin Stability
3
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.92
Low Risk
DSRI
1.441
GMI
1.018
AQI
0.521
SGI
2.069
DEPI
0.916
SGAI
0.651
TATA
-0.353
LVGI
1.028

VVS exhibits several concerning indicators of potential earnings manipulation, as evidenced by a Beneish M-Score of -2.9166, which is below the manipulation threshold of -1.78. While the earnings quality score of 52.2 suggests some strengths, particularly in cash conversion, the overall financial health raises significant red flags.

Red Flags
  • Beneish M-Score of -2.9166 indicates potential earnings manipulation, significantly below the manipulation threshold of -1.78.
  • High SGI of 2.0690 suggests aggressive revenue growth that may not be sustainable.
  • Low eq_margin of 3.0/100 and eq_revenue of 0.0/100 indicate poor earnings quality and potential issues with revenue recognition.
Positive Signals
  • Strong cash conversion with an eq_cash_conv score of 100.0/100 indicates that the company is effectively converting earnings into cash.
  • Ownership concentration with Nguyễn Vũ Trụ holding 44.8% may provide stability and commitment to the company's long-term strategy.
Ownership Risk

The high concentration of ownership with Nguyễn Vũ Trụ holding 44.8% presents a risk of potential conflicts of interest and lack of oversight, which could exacerbate issues related to earnings manipulation.

Recommendation

Investors should exercise caution and closely monitor VVS's financial disclosures and operational performance. A thorough review of the company's revenue recognition practices and growth sustainability is recommended before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
2.29
Grey Zone
Sharpe
2.90
Excellent
Composite
69
Fair
Price Risk
Momentum
+631.0%
Volatility
70.8%
Max Drawdown
-27.9%

Key Ratios

Fiscal year 2025
7.27P/E
P/B3.61
P/S0.29
ROE64.6%
ROA8.8%
EPS15160.29
BVPS30538.06
Gross Margin7.1%
Net Margin4.1%
D/E6.78
Current Ratio1.14
Rev Growth107.8%
Profit Growth376.8%
EV/EBITDA8.13
Div Yield0.0%

Company Overview

Issued Shares
21.5M
Charter Capital
215.3B VND
Sector (ICB L2)
Ô tô và phụ tùng
Industry (ICB L3)
Ô tô và phụ tùng
Sub-industry
Sản xuất ô tô
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Nguyễn Vũ Trụ
Indiv
44.8%
9.6 trieu
Nguyễn Thị Thu Huyền
Indiv
10.3%
2.2 trieu
Công ty Cổ Phần M&a Holding Việt Nam
Inst
8.4%
1.8 trieu
Hoàng Thị Vân
Indiv
2.8%
600.000
Kiều Anh Đào
Indiv
0.1%
30.000
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 →