Back to Dashboard
X77
ConstructionCông ty Cổ phần Thành An 77
Xây dựng và Vật liệuCT
300
VND · Last close
Valuation Verdict
Overvalued
-120%Fair Value+120%
Intrinsic Value
0
Current
300
Gap
-100.0%
ModelEV EBITDA DCF BLEND
Valuation Breakdown
CT→Xây dựng và Vật liệu→Construction
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 ValueConstruction 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
Negative Enterprise Value
BVPS
—
x
Discount
50%
=
Floor Value
—
Earnings Quality
Fiscal year 2024
38
Weak
Accrual Quality
88Cash Conversion
40Receivables
28Margin Stability
0Revenue Quality
0Quantitative Scores
F-Score
5/9
Neutral
Z-Score
-73.74
Distress Zone
Sharpe
0.00
Negative
Composite
24
Poor
Price Risk
Momentum
+0.0%
Volatility
0.0%
Max Drawdown
0.0%
Key Ratios
Fiscal year 2024
-7.45P/E
P/B0.00
P/S0.26
ROE0.0%
ROA-0.7%
EPS-40.29
BVPS0.00
Gross Margin-27.1%
Net Margin-3.5%
D/E-1.04
Current Ratio0.02
Rev Growth-7.9%
Profit Growth-155.5%
EV/EBITDA1164.71
Div Yield0.0%
Company Overview
Issued Shares
1.3M
Charter Capital
13.4B 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 X77 — hover nodes for intel, click to navigate
Computed 12/04/2026