Back to Dashboard

CLG

Công ty Cổ phần Đầu tư và Phát triển Nhà đất Cotec

VietnamReal EstateBất động sảnUPCOMCT
500
VND · Last close
No valuation yet
There is not enough data yet to estimate an intrinsic value for CLG.
Line item202420232022202120202019201820172016201520142013
CURRENT ASSETS (Bn. VND)
·····513712725776658646686
Cash and cash equivalents (Bn. VND)
·····0.18318690173
Short-term investments (Bn. VND)
·····000000146
Accounts receivable (Bn. VND)
·····384571620598513510432
Prepayments to suppliers (Bn. VND)
·····121188258410335254200
Net Inventories
·····1291317385558879
Inventories, Net (Bn. VND)
·····1381327486568979
Other current assets
·····0.330.260.23126
Other current assets (Bn. VND)
·····000001915
LONG-TERM ASSETS (Bn. VND)
·····9232228473467955445
Long-term trade receivables (Bn. VND)
·····1.01.011.00.300
Other long-term receivables (Bn. VND)
·····1.01.01.01.00.300
Fixed assets (Bn. VND)
·····3131314101353344
Tangible fixed assets
·····313131410110599
Intagible fixed assets
·····00000136139
Investment in properties
·····08789100880
Long-term investments (Bn. VND)
·····0.911310132731748556
Investments in associate companies
·····085732993164842
Other long-term assets (Bn. VND)
·····0.92828280.90.954
Less: Provision for diminuation in value of long term investments
·····00000−0.03−0.03
Goodwill
·····00000810
Other non-current assets
·····4182432412846
Long-term prepayments (Bn. VND)
·····0.03249142846
TOTAL ASSETS (Bn. VND)
·····5229459521,2491,1251,6011,131
LIABILITIES (Bn. VND)
·····4946877019739121,203843
Current liabilities (Bn. VND)
·····466656666725560819572
Short-term borrowings (Bn. VND)
·····70203214154165423326
Advances from customers (Bn. VND)
·····1901821061868212895
Long-term liabilities (Bn. VND)
·····283134247352384271
Long-term borrowings (Bn. VND)
·····00036141315265
OWNER'S EQUITY(Bn.VND)
·····28257252277213254237
Capital and reserves (Bn. VND)
·····28257252277213254237
Paid-in capital (Bn. VND)
·····212212212212212212200
Investment and development funds (Bn. VND)
·····2020207744
Undistributed earnings (Bn. VND)
·····−201201350−283731
Minority Interest
·····0000014451
TOTAL RESOURCES (Bn. VND)
·····5229459521,2491,1251,6011,131
Short-term loans receivables (Bn. VND)
·····02680000
Long-term loans receivables (Bn. VND)
·····000.50000
Common shares (Bn. VND)
·····212212212212212212200
Good will (Bn. VND)
·····41619222600
MINORITY INTERESTS
·····−0.18992400

Earnings Quality

Fiscal year 2019
44
Weak
Accrual Quality
100
Cash Conversion
38
Receivables
45
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2019
Remainder
M −7.48 · 0th pctile vs VN companies
YoY ▼ −5.37
Conservative vs VN peersUnusual accounting movement
Compare across the whole market

Ranked vs Vietnamese peers. The −1.78 Beneish cutoff is US-calibrated; ~28% of VN stocks exceed it.

DSRI
1.112
GMI
1.052
AQI
0.052
SGI
0.604
DEPI
0.740
SGAI
9.872
TATA
−0.588
LVGI
1.283

Checks measured on Vietnamese companies · FY2019

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
23.3%94th pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
0.95×
Consecutive years of net lossProfit after tax of the parent
1
Owner's equityWithout the non-controlling interest
Positive

Percentiles rank each fiscal year against Vietnamese non-financial companies (0 lowest, 100 highest). Over FY2015-2024, low cash conversion and a large share of receivables outside the trade cycle came before more listing trouble and more net losses the next year.

Statutory loss tests (Decree 155/2020/NĐ-CP, Art. 120(1)(e), amended by Decree 245/2025/NĐ-CP): a HOSE or HNX listing is cancelled when the audited annual statements show net losses in each of the latest 3 years, accumulated losses above the paid-in charter capital, or negative owner's equity. Read here from the annual statements as the data vendor publishes them. The company trades on UPCoM, where these tests do not apply.

Quantitative Scores

F-Score
5/9
Neutral
Sharpe
−0.54
Negative
Piotroski F-Score Breakdown
✗Net Income > 0
✓Operating CF > 0
✗ROA Rising
✓OCF > Net Income
✗Lower Leverage
✓Better Liquidity
✓No Dilution
✗Margin Up
✓Turnover Up
DuPont Decomposition
Tax Burden0.99×Interest Burden1.11×Op. Margin−1.22×Turnover0.30×Leverage18.36=ROE−733.3%
Price Risk
Momentum
−37.5%
Volatility
89.1%
Max Drawdown
−44.4%

Key Ratios

Fiscal year 2019
—P/E
P/B
0.37
P/S
0.07
ROE
−145.8%
ROA
−28.4%
EPS
−9.852
BVPS
1.350
Gross Margin
12.4%
Net Margin
−134.3%
D/E
2.47
Current Ratio
1.10
Rev Growth
−39.6%
Profit Growth
−3289.2%
EV/EBITDA
—
Div Yield
—

Company Overview

Shares outstanding
—
Charter Capital
—
Sector (ICB L2)
Bất động sản
Industry (ICB L3)
Bất động sản
Sub-industry
Bất động sản
Company Type
CT
Methodology & Disclosure

vnvalue is a stock research tool. Its results are calculated from public financial data with published formulas. 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 →