VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

VXB

Construction
Công ty Cổ phần Vật liệu xây dựng Bến Tre
Xây dựng và Vật liệuCT
40.700
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
0
Current
40.700
Gap
-100.0%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

Distressed Valuation
Insufficient Earnings
BVPS
x
Discount
50%
=
Floor Value

Valuation Track Record

Retroactive intrinsic value vs actual close price — VXB

Earnings Quality

Fiscal year 2024

16
Poor
Accrual Quality
50
Cash Conversion
1
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-6.21
Low Risk
DSRI
0.279
GMI
-7.792
AQI
1.034
SGI
3.349
DEPI
1.046
SGAI
0.198
TATA
-0.137
LVGI
1.107

VXB exhibits significant red flags indicating potential earnings manipulation, as evidenced by a Beneish M-Score of -6.2108, well below the manipulation threshold of -1.78. The company's earnings quality score is alarmingly low at 15.9/100, particularly highlighted by a cash conversion score of only 0.9/100, suggesting severe issues in cash flow relative to reported earnings.

Red Flags
  • Beneish M-Score of -6.2108 indicates strong likelihood of earnings manipulation.
  • Earnings Quality Score of 15.9/100, with cash conversion at 0.9/100, shows poor cash flow relative to earnings.
  • SGI of 3.3487 indicates unsustainable growth relative to historical performance.
Positive Signals
  • DSRI of 0.2789 suggests that inventory levels are well-managed relative to sales, which could indicate operational efficiency.
Ownership Risk

The state-owned enterprise (SOE) structure with 49.8% ownership by Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước may lead to potential conflicts of interest and lack of accountability, increasing governance risks.

Recommendation

Investors should exercise caution and consider divesting or avoiding VXB until further transparency in financial reporting and improvements in earnings quality are demonstrated.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
-2.92
Distress Zone
Sharpe
0.71
Positive
Composite
33
Weak
Price Risk
Momentum
+67.9%
Volatility
129.9%
Max Drawdown
-53.5%

Key Ratios

Fiscal year 2024
-11.46P/E
P/B0.00
P/S173.20
ROE28.9%
ROA-13.7%
EPS-3106.95
BVPS0.00
Gross Margin48.6%
Net Margin-1511.6%
D/E-2.82
Current Ratio0.22
Rev Growth234.9%
Profit Growth18.7%
EV/EBITDA-281.14
Div Yield0.0%

Company Overview

Issued Shares
4.0M
Charter Capital
40.5B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước
State
49.8%
2.0 trieu
Ngô Hữu Tài
Indiv
6.7%
270.126
Phạm Quốc Bình
Indiv
6.4%
259.500
Ngô Thị Thanh Trúc
Indiv
4.8%
192.126
Phan Trọng Tài
Indiv
3.3%
135.348
Phan Quốc Thông
Indiv
1.7%
67.565
Lê Đình Nhiên
Indiv
1.4%
57.937
Lê Thị Nguyệt Phượng
Indiv
1.3%
50.731
Cao Toàn Thắng
Indiv
1.2%
48.000
Lê Quốc Cường
Indiv
1.0%
39.502
Lê Xuân Lâm
Indiv
0.7%
28.968
Nguyễn Tùng Linh
Indiv
0.4%
13.100
Huỳnh Hữu Phúc
Indiv
0.4%
14.370
Võ Bá Trắc
Indiv
0.2%
9.800
Board & Management
Lê Quốc Cường1.0%
Phó Giám đốc
Nguyễn Hoài Yên
Phó Giám đốc
Phạm Đức Thắng
Thành viên Hội đồng Quản trị/Giám đốc
Lê Thị Kim Nuống
Thành viên Ban kiểm soát
Bùi Minh Lý
Người phụ trách quản trị công ty/Thư ký Hội đồng Quản Trị
Nguyễn Văn Thạnh
Thành viên Hội đồng Quản trị
Đinh Thị Thu Hiền
Trưởng phòng Tài chính - Kế toán
Cao Minh Nhật
Thành viên Ban kiểm soát
Phạm Trí Thành
Kế toán trưởng
Đặng Minh Thừa
Chủ tịch Hội đồng Quản trị
Trần Thị Minh Hiền
Phó Phòng Tài chính Kế toán
Phạm Tường Vi
Thành viên Hội đồng Quản trị
Đỗ Thị Kim Anh
Trưởng 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 →