DTL Intrinsic Valuation and Fundamental Analysis - Dai Thien Loc Corp - Alpha Spread
D

Dai Thien Loc Corp
VN:DTL

Watchlist Manager
Dai Thien Loc Corp
VN:DTL
Watchlist
Price: 12 000 VND 0.84% Market Closed
Market Cap: 727.6B 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 14 673.85 VND. Compared to the current market price of 12 000 VND, Dai Thien Loc Corp is Undervalued by 18%.

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

DTL Intrinsic Value
14 673.85 VND
Undervaluation 18%
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

Run backtest to discover the historical profit from buying and selling DTL based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about DTL?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

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

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

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 143.8B
Other Current Assets 1.2T
Non-Current Assets 518.1B
PP&E 475B
Intangibles 6.1B
Other Non-Current Assets 37B
Current Liabilities 1T
Accounts Payable 112.8B
Accrued Liabilities 26.5B
Other Current Liabilities 897.1B
Non-Current Liabilities 79.3B
Long-Term Debt 24.6B
Other Non-Current Liabilities 54.6B
Efficiency

Earnings Waterfall
Dai Thien Loc Corp

Revenue
1.8T VND
Cost of Revenue
-1.8T VND
Gross Profit
-6B VND
Operating Expenses
-23.5B VND
Operating Income
-29.5B VND
Other Expenses
6B VND
Net Income
-23.5B 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 ROIC
Negative Gross Profit
Negative Operating Income
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 36/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
36/100
Solvency
Score

Dai Thien Loc Corp's solvency score is 36/100. 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.

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
Want to learn more about DTL dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

DTL Price
Dai Thien Loc Corp

1M 1M
-6%
6M 6M
-14%
1Y 1Y
-14%
3Y 3Y
-14%
5Y 5Y
-14%
10Y 10Y
-14%
Annual Price Range
12 000
52w Low
11 650
52w High
14 200
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -18%
Shares Statistics
Market Capitalization 727.6B VND
Shares Outstanding 60 631 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Dai Thien Loc Corp

Country

Vietnam

Industry

Metals & Mining

Market Cap

727.6B 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

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 14 673.85 VND.

Is DTL stock undervalued or overvalued?

Compared to the current market price of 12 000 VND, Dai Thien Loc Corp is Undervalued by 18%.

Back to Top