Back to Dashboard

VMG

Công ty Cổ phần Thương mại và Dịch vụ Dầu khí Vũng Tàu

VietnamUtilitiesĐiện, nước & xăng dầu khí đốtNước & Khí đốtUPCOMCT
2.100
VND · Last close
No valuation yet
There is not enough data yet to estimate an intrinsic value for VMG.
Line item20262025202420232022202120202019201820172016201520142013
CURRENT ASSETS (Bn. VND)
·53795447193740423527231739
Cash and cash equivalents (Bn. VND)
·53630.638275311
Short-term investments (Bn. VND)
·0.000.000.000.000.000.10.420.60000
Accounts receivable (Bn. VND)
·4772454316282628141212614
Prepayments to suppliers (Bn. VND)
·13912440.020.30.20.090.090.10.40.1
Net Inventories
·13210.84691297417
Inventories, Net (Bn. VND)
·13210.84691297417
Other current assets
·0.610.60.620.81.00.80.20.60.667
Other current assets (Bn. VND)
·0000000000044
LONG-TERM ASSETS (Bn. VND)
·53637184878488836966687890
Long-term trade receivables (Bn. VND)
·0.50.8154000−0.040.10.600
Other long-term receivables (Bn. VND)
·0.50.8110.800000.10.400
Fixed assets (Bn. VND)
·25293329313134384038404345
Tangible fixed assets
·22242824272831343634363941
Leased assets
·0222000000000
Intagible fixed assets
·3333334444444
Other non-current assets
·26323743475354463027283545
Long-term prepayments (Bn. VND)
·26323743475354463027283545
TOTAL ASSETS (Bn. VND)
·106141125131105121129125104929195129
LIABILITIES (Bn. VND)
·119128106112868789826153463956
Current liabilities (Bn. VND)
·75845392646750655145372842
Short-term borrowings (Bn. VND)
·202123613941613160135
Advances from customers (Bn. VND)
·2440.20.83434320.80.8
Long-term liabilities (Bn. VND)
·444452212219391611891114
Long-term borrowings (Bn. VND)
·393943980.423220000
OWNER'S EQUITY(Bn.VND)
·−13132019193439434339455673
Capital and reserves (Bn. VND)
·−13132019193439434339455673
Paid-in capital (Bn. VND)
·96969696969696969696969696
Investment and development funds (Bn. VND)
·3333333333322
Other Reserves
·0.60.60.60.60.60.60.60.60.60.60.60.60.6
Undistributed earnings (Bn. VND)
·−147−121−115−115−115−100−95−91−92−95−90−79−62
TOTAL RESOURCES (Bn. VND)
·106141125131105121129125104929195129
Long-term loans receivables (Bn. VND)
·00044000000.200
Common shares (Bn. VND)
·96969696969696969696969696

Earnings Quality

Fiscal year 2025
30
Poor
Accrual Quality
100
Cash Conversion
7
Receivables
11
Margin Stability
0

Financial Forensics

Beneish M-Score · 2025
Remainder
M −4.25 · 2nd pctile vs VN companies
YoY ▼ −2.47
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
1.247
GMI
0.838
AQI
1.093
SGI
0.522
DEPI
0.856
SGAI
1.983
TATA
−0.270
LVGI
1.234

Checks measured on Vietnamese companies · FY2025

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
12.3%84th pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
1.54×Statutory test met
Consecutive years of net lossProfit after tax of the parent
2
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
4/9
Neutral
Z-Score
0.21
Distress Zone
Sharpe
−0.82
Negative
Composite
13
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 Burden0.97×Op. Margin−0.08×Turnover3.10×Leverage−8.22=ROE203.2%
Price Risk
Momentum
−38.6%
Volatility
103.7%
Max Drawdown
−63.5%

Key Ratios

Fiscal year 2025
—P/E
P/B
—
P/S
0.06
ROE
−12756.3%
ROA
−21.2%
EPS
−2.724
BVPS
−1.340
Gross Margin
9.1%
Net Margin
−8.0%
D/E
—
Current Ratio
0.71
EV/EBITDA
—
Div Yield
—

Company Overview

Shares outstanding
9.6M
Charter Capital
96.0B VND
Sector (ICB L2)
Điện, nước & xăng dầu khí đốt
Industry (ICB L3)
Nước & Khí đốt
Sub-industry
Phân phối xăng dầu & khí đốt
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 →