VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

VXP

Cyclicals
Công ty Cổ phần Thuốc Thú y Trung ương VETVACO
Hóa chấtCT
30.600
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
22.931
Current
30.600
Gap
-25.1%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHóa chấtCyclical
Classified as cyclical because ICB sector "Hóa chất" 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 EBITDA13.13B
Fair EV/EBITDA5.0x
Years of data7
2
Valuation
Mid-Cycle EBITDA
13.13B
x
Fair EV/EBITDA
5.0x
-
Net Debt
-16.88B
=
Equity Value
22.931
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — VXP

Earnings Quality

Fiscal year 2024

50
Weak
Accrual Quality
66
Cash Conversion
33
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-3.96
Low Risk
DSRI
0.602
GMI
-0.046
AQI
0.503
SGI
1.114
DEPI
0.882
SGAI
0.958
TATA
-0.086
LVGI
1.160

VXP exhibits several concerning indicators of potential financial manipulation, as evidenced by a Beneish M-Score of -3.957, well below the manipulation threshold of -1.78. While the earnings quality score of 49.5 suggests some strengths, the low cash conversion and revenue metrics raise significant red flags regarding the sustainability of earnings.

Red Flags
  • Beneish M-Score of -3.957 indicates a high likelihood of earnings manipulation.
  • Earnings quality score of 49.5, particularly low cash conversion at 32.6, suggests potential issues with actual cash flows.
  • Revenue metrics score of 0.0/100 raises concerns about the reliability of reported revenues.
Positive Signals
  • DSRI of 0.6021 indicates a lower rate of receivables growth compared to sales, which is generally a positive sign.
  • Strong receivables score of 100.0/100 suggests effective management of accounts receivable.
Ownership Risk

The majority ownership by the state (65.0%) may imply stability but also raises concerns about potential influence on financial reporting and lack of accountability. The significant institutional stake (23.9%) could provide some level of oversight.

Recommendation

Investors should proceed with caution, closely monitoring cash flow performance and revenue recognition practices. Consider waiting for improved earnings quality metrics before making significant investments in VXP.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
0.68
Distress Zone
Sharpe
0.00
Negative
Composite
39
Weak
Price Risk
Momentum
+0.0%
Volatility
0.0%
Max Drawdown
0.0%

Key Ratios

Fiscal year 2024
-7.45P/E
P/B4.59
P/S1.17
ROE-47.0%
ROA-13.7%
EPS-4104.70
BVPS6671.90
Gross Margin0.2%
Net Margin-15.7%
D/E3.26
Current Ratio1.06
Rev Growth11.4%
Profit Growth26.5%
EV/EBITDA-6.42
Div Yield0.0%

Company Overview

Issued Shares
3.6M
Charter Capital
36.0B VND
Sector (ICB L2)
Hóa chất
Industry (ICB L3)
Hóa chất
Sub-industry
Sản phẩm hóa dầu, Nông dược & Hóa chất khác
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Bộ Nông Nghiệp Và Phát Triển Nông Thôn
State
65.0%
2.3 trieu
Công ty Cổ phần Tập đoàn Nova Consumer
Inst
23.9%
858.400
Đào Quang Thụ
Indiv
0.1%
3.600
Board & Management
Đào Quang Thụ0.1%
Phó Tổng Giám đốc
Lưu Thị Loan
Trưởng phòng Tài chính - Kế toán
Nguyễn Phương Lan
Phó Tổng Giám đốc
Bùi Tuấn Anh
Trưởng Ban kiểm soát
Bùi Thị Thu Phương
Thành viên Ban kiểm soát
PHẠM VĂN THANH
Thành viên Ban kiểm soát
Nguyễn Hiếu Liêm
Thành viên Hội đồng Quản trị
Nguyễn Tuấn Hùng
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phạm Thanh Long
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 →