Back to Dashboard

NOS

Công ty Cổ phần Vận tải Biển và Thương mại Phương Đông

VietnamConstructionHàng & Dịch vụ Công nghiệpVận tảiUPCOMCT
700
VND · Close 30 Oct 2026
No valuation yet
There is not enough data yet to estimate an intrinsic value for NOS.
Line item202620252024202320222021202020192018201720162015201420132012
CURRENT ASSETS (Bn. VND)
·8312012612310393106129148120198283287·
Cash and cash equivalents (Bn. VND)
·247512621230.351310·
Short-term investments (Bn. VND)
·0000000020031·
Accounts receivable (Bn. VND)
·5210510686918998120138112146217173·
Prepayments to suppliers (Bn. VND)
·23525735433433426136507390·
Net Inventories
·0.531018523235232839·
Inventories, Net (Bn. VND)
·0.531018523235232839·
Other current assets
·65570.90.83532252263·
Other current assets (Bn. VND)
·00000000000047·
LONG-TERM ASSETS (Bn. VND)
·1332423875276647869871,2201,5051,5822,3512,6202,856·
Long-term trade receivables (Bn. VND)
·00000000.20.20.20.220·
Other long-term receivables (Bn. VND)
·00000000.20.20.20.220·
Fixed assets (Bn. VND)
·1292133534936297699791,1171,4011,4672,2222,4752,709·
Tangible fixed assets
·1282123524936287689791,1171,4011,4672,2212,4742,704·
Intagible fixed assets
·0.50.50.50.50.50.60.60.60.60.60.60.70.7·
Long-term investments (Bn. VND)
·00000008989104112102115·
Investment in joint ventures
·0000888000000·
Investments in associate companies
·1181181181181181181188989104112102120·
Other long-term assets (Bn. VND)
·0000000000000.5·
Less: Provision for diminuation in value of long term investments
·−118−118−118−118−126−126−12600000−6·
Other non-current assets
·024302931133997133632·
Long-term prepayments (Bn. VND)
·024302931133997133631·
TOTAL ASSETS (Bn. VND)
·2163625136507678781,0931,3501,6531,7032,5492,9033,143·
LIABILITIES (Bn. VND)
·5,5205,4615,3245,1615,0315,0295,0084,9844,9514,8425,3585,1324,876·
Current liabilities (Bn. VND)
·5,5205,4603,0792,9732,8972,8652,8162,7892,7982,6843,2231,8351,623·
Short-term borrowings (Bn. VND)
·3,1293,0937857697567738028198138481,495214214·
Advances from customers (Bn. VND)
·13151617173619237811203222·
Long-term liabilities (Bn. VND)
·0.612,2442,1882,1352,1642,1922,1952,1532,1582,1353,2973,253·
Long-term borrowings (Bn. VND)
·012,2442,1882,1352,1642,1922,1942,1522,1572,1353,2943,252·
OWNER'S EQUITY(Bn.VND)
·−5,304−5,100−4,810−4,511−4,264−4,151−3,915−3,634−3,298−3,139−2,808−2,229−1,733·
Capital and reserves (Bn. VND)
·−5,304−5,100−4,810−4,511−4,264−4,151−3,915−3,634−3,298−3,139−2,808−2,229−1,733·
Paid-in capital (Bn. VND)
·201201201201201201201201201201201201201·
Investment and development funds (Bn. VND)
·50505050505050505050505038·
Undistributed earnings (Bn. VND)
·−5,563−5,359−5,069−4,770−4,523−4,410−4,174−3,893−3,557−3,398−3,067−2,488−1,992·
TOTAL RESOURCES (Bn. VND)
·2163625136507678781,0931,3501,6531,7032,5492,9033,143·
Short-term loans receivables (Bn. VND)
·3333344443330·
Common shares (Bn. VND)
·201201201201201201201201201201201201201·

Earnings Quality

Fiscal year 2025
60
Fair
Accrual Quality
100
Cash Conversion
8
Receivables
100
Margin Stability
59
Revenue Quality
25

Financial Forensics

Beneish M-Score · 2025
Remainder
M −8.25 · 0th pctile vs VN companies
YoY ▼ −1.47
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
0.833
GMI
1.159
AQI
0.257
SGI
0.602
DEPI
0.856
SGAI
1.708
TATA
−1.000
LVGI
1.692

Checks measured on Vietnamese companies · FY2025

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
12.1%84th pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
27.74×Statutory test met
Consecutive years of net lossProfit after tax of the parent
13Statutory 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
−69.63
Distress Zone
Sharpe
−0.43
Negative
Composite
41
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 Burden0.81×Op. Margin−2.51×Turnover0.46×Leverage−0.04=ROE3.9%
Price Risk
Momentum
−11.1%
Volatility
150.5%
Max Drawdown
−61.5%

Key Ratios

Fiscal year 2025
—P/E
P/B
—
P/S
0.14
ROE
3.9%
ROA
−71.0%
EPS
−10.494
BVPS
−271.662
Gross Margin
−81.3%
Net Margin
−204.5%
D/E
—
Current Ratio
0.02
Rev Growth
−40.8%
Profit Growth
+29.0%
EV/EBITDA
—
Div Yield
—

Company Overview

Shares outstanding
19.5M
Charter Capital
195B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Vận tải
Sub-industry
Vận tải Thủy
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 →