EN DE

Nam Kim Steel Joint Stock Company (NKG) Fair Value & Analysis

Basic Materials · VN · Market cap 5.6T VND

NK Nam Kim Steel Joint Stock Company NKG · VN
Price11,200 VND
Fair Value5,786 VND
Upside-48.3%
Quality21/100
Watch Nam Kim Steel Joint Stock Company for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 1.1% net margin
Low debt · negative free cash flow
Trails peers (2/12)
Narrow moat 24/100
Evidence: Medium Range 4,339 VND – 7,232 VND Share as image

Fair value as of: Jul 17, 2026

From 14 valuation models · updated 24 days ago

Share price −6.3% over the past month.

Below-average quality, and screening another 48% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (7,232 VND). The favourable scenario is already priced in.
  • Weak quality (21/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

31,615 VND 5,241 VND Fair Value 5,786 VND Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 5,241 VND – 31,615 VND · fair‑value band 4,339 VND – 7,232 VND · the 11,200 VND price screens above the 5,786 VND fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Nam Kim Steel Joint Stock Company (NKG) currently trades at 11,200 VND, while our model-based Fair Value estimate is 5,786 VND, implying the stock looks roughly 48.3% overvalued today. The Quality Score stands at 21/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Nam Kim Steel Joint Stock Company generated revenue of 14.0T VND at a net margin of 1.1%. Revenue declined 20.3% year over year. It earns a return on equity of 2.0%. Net debt stands at 6.0T VND. Fundamentals as of Jul 17, 2026

Our scenario range runs from 4,339 VND (bear case) to 7,232 VND (bull case); at 11,200 VND, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 45% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -25% fair-value upside, at -48%, NKG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income 11,350 VND 11,139 VND 9,482 VND 76
ROIC Compounder 1,312 VND 2,055 VND 2,716 VND 72
Gordon GGM 4,287 VND 4,714 VND 5,372 VND 70
All 14 models by family
Earnings-Based
Graham-Dodd 2,723 VND 3,328 VND 3,744 VND 54
EPV 1,312 VND 2,055 VND 2,716 VND 59
Dividend Discount
Gordon GGM 4,287 VND 4,714 VND 5,372 VND 70
DDM Multi-Stage 4,287 VND 5,471 VND 7,184 VND 61
Multiples
P/E Multiple 5,105 VND 6,807 VND 8,508 VND 63
P/S Multiple 5,105 VND 6,807 VND 8,508 VND 58
P/B Multiple 5,105 VND 6,807 VND 8,508 VND 55
EV/EBIT 2,014 VND 3,651 VND 5,289 VND 53
EV/EBITDA 6,127 VND 9,136 VND 12,144 VND 54
EV/Revenue 1,359 VND 3,183 VND 5,008 VND 43
Asset-Based
NCAV (Graham) 7,739 VND 10,371 VND 15,479 VND 50
Economic Profit
Residual Income 11,350 VND 11,139 VND 9,482 VND 76
ROIC Compounder 1,312 VND 2,055 VND 2,716 VND 72
Growth Earnings
Growth-Adj P/E 3,637 VND 5,195 VND 6,754 VND 68

Widest divergence: Asset-Based (10,371 VND) versus Earnings-Based (2,055 VND). Highest evidence: Residual Income (76).

Notify me when NKG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 14.0T VND
Revenue growth (YoY) -20.3%
Net margin 1.1%
Return on equity 2.0%
Free cash flow −2.1T VND FY2025
P/E ratio 35.9
More key figures
Operating margin -0.5%
EPS (TTM) 316.47 VND
EPS growth (YoY) -65.9%
Net debt 6.0T VND FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 21/100

Of which business quality 25 · Market factors (momentum, volatility) 31

Profitability 28
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 36
Balance sheet, leverage, solvency risk
Investment 34
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Nam Kim Steel Joint Stock Company engages in the manufacture and sale of steel and other products in Vietnam and internationally. It offers steel sheets, including pre-painted aluminum- zinc alloy coated and galvanized steel sheet in coil, as well as steel pipes.

Full company description

Nam Kim Steel Joint Stock Company engages in the manufacture and sale of steel and other products in Vietnam and internationally. It offers steel sheets, including pre-painted aluminum- zinc alloy coated and galvanized steel sheet in coil, as well as steel pipes. The company also manufactures other metal products; produces steel tole, iron, steel, cast iron, steel and rolled steel, cold rolled steel, and black and galvanized steel tape; wholesales metal and metal ores; and trades in scraps. In addition, it is involved in mechanical processing, handling and metal coating; provision of road transportation, logistics services, and cargo handling services; and leasing of transport vehicles and other transport-related support services. The company was incorporated in 2002 and is headquartered in Thu Dau Mot, Vietnam.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nam Kim Steel Joint Stock Company reported revenue of 14.8T VND in FY2025 versus 28.2T VND in FY2021, a compound −14.9%/yr. Reported net income was 197B VND in FY2025, compounding −45.4%/yr from FY2021.

Growth Quality 25/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
14.8T VND
Latest YoY
−28.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−13.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.1%
Avg. growth/yr (6Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.3%
Revenue −14.9%/yr
FY21 28.2T VND
FY22 23.1T VND
FY23 18.6T VND
FY24 20.6T VND
FY25 14.8T VND
Net income −45.4%/yr
FY21 2.2T VND
FY22 −125B VND
FY23 117B VND
FY24 453B VND
FY25 197B VND

NKG screens 48% overvalued. Compare with Tata Steel Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Nam Kim Steel Joint Stock Company Fair Value". https://www.fairvalue-calculator.com/stock/NKG

Peer Group

Steel · 378 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 21 · Bottom 25%
Fair Value upside −48% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 0% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth -20% · Bottom 25%
Debt / equity 0.30× · Higher than median

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 35.9× · Pricier than 75% of peers
P/B 0.73× · Cheaper than median
P/S (TTM) 0.40× · Cheaper than median
EV/EBITDA 14.5× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 19
FUTURE 0 · sector 4
PAST 8 · sector 15
HEALTH 85 · sector 95
DIVIDEND 0 · sector 41

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Steel stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Tata Steel Limited TTST $0.2010 $0.2000 -0%
JSW Steel Limited JSWSTEEL ₹1,227 ₹1,140 -7%
Baoshan Iron & Steel Co 600019 ¥5.89 ¥8.07 +37%
China Steel Corporation 2002A 38.55 TWD 8.74 TWD -77%
POSCO Holdings 005490 313,500 KRW 155,270 KRW -50%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,940 ARS +17%
Jindal Steel Limited JINDALSTEL ₹1,028 ₹545.12 -47%
Lloyds Metals and Energy Limited LLOYDSME ₹1,844 ₹1,098 -40%
SSAB AB SSABA kr 96.04 kr 72.43 -25%
Gerdau S.A GGBN 83.50 MXN 42.64 MXN -49%

Compare Nam Kim Steel Joint Stock Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Nam Kim Steel Joint Stock Company (NKG) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 5,786 VND versus a price of 11,200 VND, about −48% (overvalued).
What is the fair value of NKG?
Our model-based fair value for Nam Kim Steel Joint Stock Company is 5,786 VND (as of Jul 17, 2026), built from audited fundamentals. The current price is 11,200 VND.
What is the quality score of NKG?
Nam Kim Steel Joint Stock Company has a Quality Score of 21/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Nam Kim Steel Joint Stock Company (NKG)?
Nam Kim Steel Joint Stock Company reported trailing-twelve-month revenue of about 14.0T VND (latest available figure, as of Jul 17, 2026).
What is the net profit margin of NKG?
The net profit margin of Nam Kim Steel Joint Stock Company is about 1.1%, meaning it keeps roughly 1.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Nam Kim Steel Joint Stock Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.