Back to Dashboard

HSI

Công ty Cổ phần Vật tư Tổng hợp và Phân bón Hóa sinh

VietnamCyclicalsHóa chấtUPCOMCT
700
VND · Last close
No valuation yet
There is not enough data yet to estimate an intrinsic value for HSI.
Line item20262025202420232022202120202019201820172016201520142013
CURRENT ASSETS (Bn. VND)
····238250243241219215215254315435
Cash and cash equivalents (Bn. VND)
····4871081210844
Accounts receivable (Bn. VND)
····146152162154146139141135117131
Prepayments to suppliers (Bn. VND)
····32222220.80.40.9
Net Inventories
····86887271636262107163264
Inventories, Net (Bn. VND)
····86887271636262107163264
Other current assets
····222522333036
Other current assets (Bn. VND)
····0000000015
LONG-TERM ASSETS (Bn. VND)
····58647486101114131138141147
Long-term trade receivables (Bn. VND)
····20.10.10.10.10.10.10.100
Other long-term receivables (Bn. VND)
····20.10.10.10.10.10.10.100
Fixed assets (Bn. VND)
····4452627489102107118133142
Tangible fixed assets
····44526274891021071186680
Investment in properties
····4444444330
Long-term investments (Bn. VND)
····2222235555
Investments in associate companies
····0.40.40.40.40.40.40.40.40.40.4
Other long-term assets (Bn. VND)
····2222225555
Other non-current assets
····0.30.30.30.710.10.10.20.30.7
Long-term prepayments (Bn. VND)
····0.30.30.30.710.10.10.20.20.6
TOTAL ASSETS (Bn. VND)
····295314316327320329346392456582
LIABILITIES (Bn. VND)
····317318317325318327354402445524
Current liabilities (Bn. VND)
····317318317325111120147194445524
Short-term borrowings (Bn. VND)
····24624725025352627994329397
Advances from customers (Bn. VND)
····130.40.310.80.30.70.50.6
Long-term liabilities (Bn. VND)
····000020720720820800
Long-term borrowings (Bn. VND)
····000020720720820800
OWNER'S EQUITY(Bn.VND)
····−21−5−0.6222−8−11955
Capital and reserves (Bn. VND)
····−21−5−0.6222−8−11955
Paid-in capital (Bn. VND)
····100100100100100100100100100100
Investment and development funds (Bn. VND)
····25252525252525251414
Undistributed earnings (Bn. VND)
····−155−138−134−132−131−132−142−145−123−78
Minority Interest
····0000000023
TOTAL RESOURCES (Bn. VND)
····295314316327320329346392456582
Common shares (Bn. VND)
····100100100100100100100100100100
MINORITY INTERESTS
····1111111200

Earnings Quality

Fiscal year 2022
39
Weak
Accrual Quality
100
Cash Conversion
0
Receivables
42
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2022
Remainder
M −2.68 · 27th pctile vs VN companies
YoY ▼ −0.60
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
1.119
GMI
1.054
AQI
1.249
SGI
0.855
DEPI
0.917
SGAI
1.416
TATA
−0.045
LVGI
1.056

Checks measured on Vietnamese companies · FY2022

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
1.6%45th pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
1.55×Statutory test met
Consecutive years of net lossProfit after tax of the parent
4Statutory test met
Owner's equityWithout the non-controlling interest
NegativeStatutory test met

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
2/9
Weak
Z-Score
−0.53
Distress Zone
Sharpe
−0.62
Negative
Composite
36
30 to 49
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 Burden1.00×Interest Burden1.00×Op. Margin−0.08×Turnover0.68×Leverage−14.01=ROE78.0%
Price Risk
Momentum
−41.7%
Volatility
123.4%
Max Drawdown
−62.5%

Key Ratios

Fiscal year 2022
—P/E
P/B
—
P/S
0.03
ROE
116.6%
ROA
−5.4%
EPS
−1.644
BVPS
0
Gross Margin
−0.9%
Net Margin
−8.2%
D/E
—
Current Ratio
0.75
Rev Growth
−14.5%
Profit Growth
−312.3%
EV/EBITDA
—
Div Yield
—

Company Overview

Shares outstanding
10.0M
Charter Capital
100B 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
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 →