Back to Dashboard

X77

Công ty Cổ phần Thành An 77

VietnamConstructionXây dựng và Vật liệuUPCOMCT
300
VND · Last close
No valuation yet
There is not enough data yet to estimate an intrinsic value for X77.
Line item2026202520242023202220212020201920182017201620152014
CURRENT ASSETS (Bn. VND)
·333455679144187
Cash and cash equivalents (Bn. VND)
·0.20.040.050.5210.10.30.20.550.3
Accounts receivable (Bn. VND)
·0.020.020.050.0700.80.92583181
Prepayments to suppliers (Bn. VND)
·0.40.40.40.40.40.40.40.40.40.40.50.5
Net Inventories
·333334555566
Inventories, Net (Bn. VND)
·333334555566
Other current assets
·0.060.10.060.02678,000398,0000270,0000.050.030.030.03
LONG-TERM ASSETS (Bn. VND)
·345716253544536465138
Long-term trade receivables (Bn. VND)
·0.060.060.060.060.060.060.060.060.060.060.062
Other long-term receivables (Bn. VND)
·0.060.060.060.060.060.060.060.060.060.060.060.06
Fixed assets (Bn. VND)
·24571625354353636578
Tangible fixed assets
·24571625354353636578
Intagible fixed assets
·000000.000.010.010.010.020.020.02
Other non-current assets
·0.10.30.40.000.000.000.010.010.0200.756
Long-term prepayments (Bn. VND)
·0.10.30.40.000.000.000.010.010.0200.756
TOTAL ASSETS (Bn. VND)
·67911213040516377107225
LIABILITIES (Bn. VND)
·198198200203205207208210212217245234
Current liabilities (Bn. VND)
·198198200203152153155156158163177165
Short-term borrowings (Bn. VND)
·868686974545464850524138
Advances from customers (Bn. VND)
·00000.090.09000.20.20.60.5
Long-term liabilities (Bn. VND)
·00005454545454546969
Long-term borrowings (Bn. VND)
·0000545454545454690
OWNER'S EQUITY(Bn.VND)
·−193−191−191−191−184−176−168−158−149−139−139−9
Capital and reserves (Bn. VND)
·−193−191−191−191−184−176−168−158−149−139−137−9
Paid-in capital (Bn. VND)
·131313131313131313131313
Investment and development funds (Bn. VND)
·0.60.60.60.60.60.60.60.60.60.60.60.6
Undistributed earnings (Bn. VND)
·−207−205−205−205−198−190−182−172−163−153−151−23
Budget sources and other funds
·−0.06−0.06−0.06−0.06−0.06−0.06−0.06−0.06−0.06−0.06−1−0.01
Budget sources and other funds
··−0.06−0.0600−0.0600−0.06−0.06−1−0.01
TOTAL RESOURCES (Bn. VND)
·67911213040516377107225
Common shares (Bn. VND)
·131313131313131313131313

Earnings Quality

Fiscal year 2025
32
Weak
Accrual Quality
100
Cash Conversion
8
Receivables
0
Margin Stability
0

Financial Forensics

Beneish M-Score · 2025
Remainder
M −3.71 · 4th pctile vs VN companies
YoY ▼ −0.08
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
1.386
GMI
1.186
AQI
0.722
SGI
0.752
DEPI
1.000
SGAI
1.433
TATA
−0.257
LVGI
1.227

Checks measured on Vietnamese companies · FY2025

Receivables outside the trade cyclePrepayments to suppliers, loans and other long-term receivables / total assets
7.9%76th pctile
Accumulated losses / paid-in capitalUndistributed earnings below zero
15.41×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
−90.98
Distress Zone
Sharpe
0.00
Negative
Composite
28
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 Burden1.00×Op. Margin−1.15×Turnover0.20×Leverage−0.03=ROE0.7%
Price Risk
Momentum
+0.0%
Volatility
0.0%
Max Drawdown
0.0%

Key Ratios

Fiscal year 2025
—P/E
P/B
—
P/S
0.34
ROE
0.7%
ROA
−20.9%
EPS
−1.007
BVPS
−143.700
Gross Margin
−45.7%
Net Margin
−115.3%
D/E
—
Current Ratio
0.02
EV/EBITDA
—
Div Yield
—

Company Overview

Shares outstanding
1.3M
Charter Capital
13.4B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
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 →