Back to Dashboard

LQN

Công ty Cổ phần Licogi Quảng Ngãi

VietnamConstructionXây dựng và Vật liệuUPCOMCT
3.000
VND · Last close
No valuation yet
There is not enough data yet to estimate an intrinsic value for LQN.
Line item20262025202420232022202120202019201820172016201520142013
CURRENT ASSETS (Bn. VND)
·28459199105·82749884716347
Cash and cash equivalents (Bn. VND)
·0.080.40.80.81·22166440.7
Accounts receivable (Bn. VND)
·1520485355·40525439333532
Prepayments to suppliers (Bn. VND)
·11191919·1232111
Net Inventories
·1424414449·40202838342011
Inventories, Net (Bn. VND)
·1424414449·40202838342011
Other current assets
·00.10.40.80·0000033
Other current assets (Bn. VND)
·00000·0000033
LONG-TERM ASSETS (Bn. VND)
·2123262936·43524952421716
Long-term trade receivables (Bn. VND)
·211.00.80·0.80.80.70.4000
Other long-term receivables (Bn. VND)
·211.00.80·0.80.80.70.4000
Fixed assets (Bn. VND)
·1012151822·2620222191413
Tangible fixed assets
·810131620·24182019778
Intagible fixed assets
·22222·2222222
Long-term investments (Bn. VND)
·00000·0440000
Investments in associate companies
·00000·0440000
Other non-current assets
·99101114·171767733
Long-term prepayments (Bn. VND)
·99101114·171767733
TOTAL ASSETS (Bn. VND)
·4967117128141·1251261471361138063
LIABILITIES (Bn. VND)
·6884132135135·111112137113875941
Current liabilities (Bn. VND)
·6884132135135·110108130103785840
Short-term borrowings (Bn. VND)
·2323303538·36292734262618
Advances from customers (Bn. VND)
·25303027·6529151150.9
Long-term liabilities (Bn. VND)
·0.010.20.010.010.7·0.7471090.81
Long-term borrowings (Bn. VND)
·00000.7·0.7471090.81
OWNER'S EQUITY(Bn.VND)
·−18−17−34−75·14141023262121
Capital and reserves (Bn. VND)
·−18−17−34−75·14141023262121
Paid-in capital (Bn. VND)
·191901919·19191919191919
Investment and development funds (Bn. VND)
·22222·2222111
Other Reserves
·0.70.70.700·0.70.70.70.70.100
Undistributed earnings (Bn. VND)
·−40−38−37−29−17·−7−7−12260.60.9
TOTAL RESOURCES (Bn. VND)
·496798128141·1251261471361138063
Common shares (Bn. VND)
·191901919·19191919191919

Earnings Quality

Fiscal year 2025
52
Fair
Accrual Quality
100
Cash Conversion
40
Receivables
48
Margin Stability
0

Financial Forensics

Beneish M-Score · 2025
Remainder
M −3.18 · 10th pctile vs VN companies
YoY ▼ −1.04
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
1.106
GMI
0.695
AQI
1.411
SGI
0.673
DEPI
1.000
SGAI
1.973
TATA
−0.067
LVGI
1.100

Checks measured on Vietnamese companies · FY2025

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
6.5%73rd pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
2.12×Statutory test met
Consecutive years of net lossProfit after tax of the parent
5Statutory 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
5/9
Neutral
Z-Score
−1.64
Distress Zone
Sharpe
0.06
Positive
Composite
30
Below 30
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 Burden1.18×Op. Margin−0.05×Turnover0.51×Leverage−2.68=ROE8.7%
Price Risk
Momentum
−14.8%
Volatility
132.4%
Max Drawdown
−54.5%

Key Ratios

Fiscal year 2025
—P/E
P/B
—
P/S
0.23
ROE
9.1%
ROA
−2.8%
EPS
−850
BVPS
−9.739
Gross Margin
18.2%
Net Margin
−6.4%
D/E
—
Current Ratio
0.42
EV/EBITDA
15.23
Div Yield
—

Company Overview

Shares outstanding
1.9M
Charter Capital
18.9B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Xây dựng
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 →