Back to Dashboard

S12

Công ty Cổ phần Sông Đà 12

VietnamConstructionXây dựng và Vật liệuUPCOMCT
2.300
VND · Last close
No valuation yet
There is not enough data yet to estimate an intrinsic value for S12.
Line item202620252024202320222021202020192018201720162015201420132010
CURRENT ASSETS (Bn. VND)
·2426293039·49151174193194265288·
Cash and cash equivalents (Bn. VND)
·0.041.00.40.20.3·0.70.3441311·
Short-term investments (Bn. VND)
·33335·2233465·
Accounts receivable (Bn. VND)
·43129·22112121129130155145·
Prepayments to suppliers (Bn. VND)
·66555·510108111113·
Net Inventories
·1215202021·20324355526698·
Inventories, Net (Bn. VND)
·1316222222·22334456536698·
Other current assets
·44444·444273528·
Other current assets (Bn. VND)
·00000·000002928·
LONG-TERM ASSETS (Bn. VND)
·8586858586·8674778897102116·
Long-term trade receivables (Bn. VND)
·7979797979·796363637000.9·
Other long-term receivables (Bn. VND)
·7979797979·796363637000.9·
Fixed assets (Bn. VND)
·0.60.81.011·2379121518·
Tangible fixed assets
·0.30.50.60.81·2369568·
Leased assets
·00000·00006810·
Intagible fixed assets
·0.30.30.30.40.4·0.50.50.60.60.60.70.7·
Long-term investments (Bn. VND)
·55555·58815158596·
Investments in associate companies
·77777·777777784·
Other long-term assets (Bn. VND)
·33332·22211111115·
Less: Provision for diminuation in value of long term investments
·−5−5−5−5−5·−5−2−2−4−4−4−3·
Other non-current assets
·0.20.6000·0.040.040.110.320.9·
Long-term prepayments (Bn. VND)
·0.20.6000·0.040.040.110.30.80.9·
TOTAL ASSETS (Bn. VND)
·109111114115125·135225251280291367405·
LIABILITIES (Bn. VND)
·280279282277274·271267266278288316339·
Current liabilities (Bn. VND)
·196194197192189·187202202206217243205·
Short-term borrowings (Bn. VND)
·77777·781019152531·
Advances from customers (Bn. VND)
·22655·10111124282314·
Long-term liabilities (Bn. VND)
·8585858585·856465727273133·
Long-term borrowings (Bn. VND)
·00000·000002133·
OWNER'S EQUITY(Bn.VND)
·−172−167−167−162−150·−137−42−15325166·
Capital and reserves (Bn. VND)
·−172−167−167−162−150·−137−42−15325166·
Paid-in capital (Bn. VND)
·5050505050·50505050505050·
Investment and development funds (Bn. VND)
·1616161616·16161616161313·
Undistributed earnings (Bn. VND)
·−238−233−233−227−215·−202−108−81−63−63−150.1·
TOTAL RESOURCES (Bn. VND)
·109111114115125·135225251280291367405·
Common shares (Bn. VND)
·5050505050·50505050505050·

Earnings Quality

Fiscal year 2025
29
Poor
Accrual Quality
100
Cash Conversion
0
Receivables
0
Margin Stability
0

Financial Forensics

Beneish M-Score · 2025
Remainder
M −2.25 · 53rd pctile vs VN companies
YoY ▼ −1.08
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
1.818
GMI
0.399
AQI
1.018
SGI
0.943
DEPI
0.788
SGAI
0.848
TATA
−0.033
LVGI
1.033

Checks measured on Vietnamese companies · FY2025

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
78.4%100th pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
4.75×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
3/9
Weak
Z-Score
−5.02
Distress Zone
Sharpe
0.56
Positive
Composite
32
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 Burden1.31×Op. Margin−1.13×Turnover0.03×Leverage−0.63=ROE2.6%
Price Risk
Momentum
+13.3%
Volatility
113.9%
Max Drawdown
−53.1%

Key Ratios

Fiscal year 2025
—P/E
P/B
—
P/S
3.84
ROE
2.6%
ROA
−4.0%
EPS
−888
BVPS
−34.374
Gross Margin
−30.1%
Net Margin
−148.3%
D/E
—
Current Ratio
0.12
EV/EBITDA
—
Div Yield
—

Company Overview

Shares outstanding
5.0M
Charter Capital
50.0B 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 →