D

Dai Thien Loc Corp
VN:DTL

Watchlist Manager
Dai Thien Loc Corp
VN:DTL
Watchlist
Price: 10 400 VND -3.7%
Market Cap: 630.6B VND
Have any thoughts about
Dai Thien Loc Corp?
Write Note

Intrinsic Value

The intrinsic value of one DTL stock under the Base Case scenario is 21 055.66 VND. Compared to the current market price of 10 400 VND, Dai Thien Loc Corp is Undervalued by 51%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DTL Intrinsic Value
21 055.66 VND
Undervaluation 51%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Dai Thien Loc Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DTL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DTL?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Metals & Mining Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Dai Thien Loc Corp

Provide an overview of the primary business activities
of Dai Thien Loc Corp.

What unique competitive advantages
does Dai Thien Loc Corp hold over its rivals?

What risks and challenges
does Dai Thien Loc Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Dai Thien Loc Corp.

Provide P/S
for Dai Thien Loc Corp.

Provide P/E
for Dai Thien Loc Corp.

Provide P/OCF
for Dai Thien Loc Corp.

Provide P/FCFE
for Dai Thien Loc Corp.

Provide P/B
for Dai Thien Loc Corp.

Provide EV/S
for Dai Thien Loc Corp.

Provide EV/GP
for Dai Thien Loc Corp.

Provide EV/EBITDA
for Dai Thien Loc Corp.

Provide EV/EBIT
for Dai Thien Loc Corp.

Provide EV/OCF
for Dai Thien Loc Corp.

Provide EV/FCFF
for Dai Thien Loc Corp.

Provide EV/IC
for Dai Thien Loc Corp.

Compare the intrinsic valuations
of Dai Thien Loc Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Dai Thien Loc Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Dai Thien Loc Corp compared to its peers.

Compare the P/E ratios
of Dai Thien Loc Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Dai Thien Loc Corp with its peers.

Analyze the financial leverage
of Dai Thien Loc Corp compared to its main competitors.

Show all profitability ratios
for Dai Thien Loc Corp.

Provide ROE
for Dai Thien Loc Corp.

Provide ROA
for Dai Thien Loc Corp.

Provide ROIC
for Dai Thien Loc Corp.

Provide ROCE
for Dai Thien Loc Corp.

Provide Gross Margin
for Dai Thien Loc Corp.

Provide Operating Margin
for Dai Thien Loc Corp.

Provide Net Margin
for Dai Thien Loc Corp.

Provide FCF Margin
for Dai Thien Loc Corp.

Show all solvency ratios
for Dai Thien Loc Corp.

Provide D/E Ratio
for Dai Thien Loc Corp.

Provide D/A Ratio
for Dai Thien Loc Corp.

Provide Interest Coverage Ratio
for Dai Thien Loc Corp.

Provide Altman Z-Score Ratio
for Dai Thien Loc Corp.

Provide Quick Ratio
for Dai Thien Loc Corp.

Provide Current Ratio
for Dai Thien Loc Corp.

Provide Cash Ratio
for Dai Thien Loc Corp.

What is the historical Revenue growth
over the last 5 years for Dai Thien Loc Corp?

What is the historical Net Income growth
over the last 5 years for Dai Thien Loc Corp?

What is the current Free Cash Flow
of Dai Thien Loc Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Dai Thien Loc Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dai Thien Loc Corp

Current Assets 1.4T
Cash & Short-Term Investments 1.6B
Receivables 168.6B
Other Current Assets 1.2T
Non-Current Assets 521B
PP&E 475.2B
Intangibles 6.1B
Other Non-Current Assets 39.7B
Current Liabilities 1.1T
Accounts Payable 149.3B
Accrued Liabilities 27.6B
Short-Term Debt 897.1B
Other Current Liabilities 25.6B
Non-Current Liabilities 66.5B
Long-Term Debt 6.9B
Other Non-Current Liabilities 59.6B
Efficiency

Earnings Waterfall
Dai Thien Loc Corp

Revenue
1.7T VND
Cost of Revenue
-1.8T VND
Gross Profit
-16B VND
Operating Expenses
-25.9B VND
Operating Income
-41.9B VND
Other Expenses
2.2B VND
Net Income
-39.7B VND

Free Cash Flow Analysis
Dai Thien Loc Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DTL Profitability Score
Profitability Due Diligence

Dai Thien Loc Corp's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Negative Gross Profit
Negative Operating Income
Negative ROIC
Negative ROE
29/100
Profitability
Score

Dai Thien Loc Corp's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

DTL Solvency Score
Solvency Due Diligence

Dai Thien Loc Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Altman Z-Score
31/100
Solvency
Score

Dai Thien Loc Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DTL Price Targets Summary
Dai Thien Loc Corp

There are no price targets for DTL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DTL?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DTL 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Dai Thien Loc Corp

Country

Vietnam

Industry

Metals & Mining

Market Cap

654.8B VND

Dividend Yield

0%

Description

Dai Thien Loc Corp. engages in the manufacture and distribution of steel products. The company is headquartered in Thu Dau Mot, Binh Duong and currently employs 240 full-time employees. The company went IPO on 2010-06-04. The firm manufactures and trades various kinds of galvanized steel sheets, cold rolled and hot rolled steel sheets, as well as other steel products, such as plates, beams, channels, shapes, pipes and purlins. The company also manufactures fabricated metal products and other metal structures for the construction industry. Its products are used to manufacture construction fixtures and industrial equipment. In addition, the Company is involved in the trading of metals, along with materials and equipment for steel manufacturing activities. Other activities include ground freight transportation, warehousing and construction. The firm has two subsidiaries.

Contact

BINH DUONG
Thu Dau Mot
Lo CN8, Duong CN5, KCN Song Than, P.Phu Tan
+842743719999
daithienloc.com.vn

IPO

2010-06-04

Employees

240

Officers

Chairman of the Board & Deputy CEO
Ms. Dung Thanh Nguyen
President & MD
Mr. Nghia Thanh Nguyen
Chief Accountant
Mr. Le Ngoc Khang

See Also

Discover More
What is the Intrinsic Value of one DTL stock?

The intrinsic value of one DTL stock under the Base Case scenario is 21 055.66 VND.

Is DTL stock undervalued or overvalued?

Compared to the current market price of 10 400 VND, Dai Thien Loc Corp is Undervalued by 51%.

Back to Top