Tien Son Thanh Hoa Group JSC
VN:AAT
Intrinsic Value
The intrinsic value of one AAT stock under the Base Case scenario is 4 154.13 VND. Compared to the current market price of 2 990 VND, Tien Son Thanh Hoa Group JSC is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tien Son Thanh Hoa Group JSC
Fundamental Analysis


Revenue & Expenses Breakdown
Tien Son Thanh Hoa Group JSC
Balance Sheet Decomposition
Tien Son Thanh Hoa Group JSC
Current Assets | 338.2B |
Cash & Short-Term Investments | 38.1B |
Receivables | 121.5B |
Other Current Assets | 178.6B |
Non-Current Assets | 996.1B |
Long-Term Investments | 510.8B |
PP&E | 245.6B |
Intangibles | 75.7B |
Other Non-Current Assets | 164B |
Free Cash Flow Analysis
Tien Son Thanh Hoa Group JSC
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Tien Son Thanh Hoa Group JSC
Revenue
|
583B
VND
|
Cost of Revenue
|
-530.2B
VND
|
Gross Profit
|
52.8B
VND
|
Operating Expenses
|
-45.7B
VND
|
Operating Income
|
7.1B
VND
|
Other Expenses
|
-15.4B
VND
|
Net Income
|
-8.3B
VND
|
AAT Profitability Score
Profitability Due Diligence
Tien Son Thanh Hoa Group JSC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Tien Son Thanh Hoa Group JSC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
AAT Solvency Score
Solvency Due Diligence
Tien Son Thanh Hoa Group JSC's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Score
Tien Son Thanh Hoa Group JSC's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AAT Price Targets Summary
Tien Son Thanh Hoa Group JSC
Dividends
Current shareholder yield for AAT is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one AAT stock under the Base Case scenario is 4 154.13 VND.
Compared to the current market price of 2 990 VND, Tien Son Thanh Hoa Group JSC is Undervalued by 28%.