EN DE

Thien Long Group (TLG) Fair Value & Analysis

Industrials · VN · Market cap 4.7T VND

TL Thien Long Group TLG · VN
Price48,650 VND
Fair Value72,114 VND
Upside+48.2%
Quality60/100
Watch Thien Long Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 11.0% net margin
Low debt · generates free cash flow
9.42% dividend yield
Ranks above peers (12/14)
Moderate moat 62/100
Evidence: High Range 41,342 VND – 99,336 VND Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 23 days ago

Fair value updated Jul 17, 2026, revised from 66,642 VND to 72,114 VND (+8.2%) since Jun 24, 2026. Share price +1.1% over the past month.

A solid business, screening 48% undervalued on our models.

What matters now

  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (41,342 VND to 99,336 VND) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

56,393 VND 16,488 VND Fair Value 72,114 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 16,488 VND – 56,393 VND · fair‑value band 41,342 VND – 99,336 VND · the 48,650 VND price screens below the 72,114 VND fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Thien Long Group (TLG) currently trades at 48,650 VND, while our model-based Fair Value estimate is 72,114 VND, implying the stock looks roughly 48.2% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Thien Long Group generated revenue of 4.4T VND at a net margin of 11.0%. Revenue grew 25.9% year over year. It earns a return on equity of 20.0%. Net debt stands at 40.4B VND. Fundamentals as of Jul 17, 2026

Our scenario range runs from 41,342 VND (bear case) to 99,336 VND (bull case); at 48,650 VND, the current price sits within 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 18% below its 52-week high and 16% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -32% fair-value upside, at 48%, TLG screens cheaper 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 BearBaseBull Evidence
Highest evidence
Growth DCF 17,403 VND 25,712 VND 39,817 VND 80
Residual Income 31,687 VND 41,795 VND 153,220 VND 76
Rev-Margin DCF 38,595 VND 65,932 VND 98,466 VND 74
All 24 models by family
DCF Models
FCF DCF 17,247 VND 25,577 VND 39,519 VND 38
Owner Earnings 58,653 VND 95,108 VND 156,114 VND 31
5Y Revenue Exit 38,595 VND 66,841 VND 104,456 VND 39
5Y EBITDA Exit 37,008 VND 63,772 VND 96,205 VND 41
5Y P/E Exit 44,884 VND 79,007 VND 116,329 VND 38
10Y Revenue Exit 29,746 VND 54,409 VND 90,421 VND 36
10Y EBITDA Exit 30,204 VND 52,189 VND 83,772 VND 37
10Y P/E Exit 35,408 VND 63,210 VND 99,989 VND 35
Earnings-Based
Graham-Dodd 31,452 VND 113,968 VND 153,704 VND 54
Lynch FV 27,035 VND 38,621 VND 50,208 VND 50
PEG = 1.0 27,035 VND 38,621 VND 50,208 VND 46
EPV 45,784 VND 52,984 VND 59,385 VND 59
Multiples
P/E Multiple 58,973 VND 78,631 VND 98,288 VND 63
P/S Multiple 48,646 VND 64,861 VND 81,076 VND 58
P/B Multiple 58,951 VND 78,602 VND 98,252 VND 55
EV/EBIT 59,325 VND 77,439 VND 95,554 VND 53
EV/EBITDA 51,022 VND 66,368 VND 81,715 VND 54
EV/Revenue 50,384 VND 69,842 VND 89,300 VND 43
Asset-Based
NCAV (Graham) 13,100 VND 17,554 VND 26,201 VND 50
Growth DCF
Growth DCF 17,403 VND 25,712 VND 39,817 VND 80
Rev-Margin DCF 38,595 VND 65,932 VND 98,466 VND 74
Economic Profit
Residual Income 31,687 VND 41,795 VND 153,220 VND 76
ROIC Compounder 50,036 VND 64,668 VND 83,401 VND 72
Growth Earnings
Growth-Adj P/E 45,159 VND 64,512 VND 83,866 VND 68

Widest divergence: Multiples (69,842 VND) versus Asset-Based (17,554 VND). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.4T VND
Revenue growth (YoY) +25.9%
Net margin 11.0%
Return on equity 20.0%
Free cash flow 94.7B VND FY2025
P/E ratio 11.3
More key figures
Operating margin 14.7%
EPS (TTM) 4,288 VND
EPS growth (YoY) +40.5%
Net debt 40.4B VND FY2023

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 59 · Market factors (momentum, volatility) 57

Profitability 76
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 47
Distance to the 52-week high (market factor)
Net Issuance 34
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

Thien Long Group Corporation, together with its subsidiaries, manufactures and trades in stationery products under Bizner, FlexOffice, Colokit, Diem 10, and TL brands in Vietnam and internationally.

Full company description

Thien Long Group Corporation, together with its subsidiaries, manufactures and trades in stationery products under Bizner, FlexOffice, Colokit, Diem 10, and TL brands in Vietnam and internationally. The company provides ballpoint, fountain, and rollerball pens, as well as pencils; art supplies, such as colored crayons, oil pastels, colored plastic crayons, colored pencils, colored fiber pens, watercolors, modelling doughs, and coloring books; writing instruments and office supplies, including gel pens, fine liners, papers, file covers, tapes, pastes, and other products; and school supplies comprising boards, chalks, rulers, compasses, erasers, scissors, and notebooks. It also offers classroom equipment, plastic teaching instruments, plastic household appliances, stamps printing, tampo printing, flexo printing, and printing and pressing on products. Thien Long Group Corporation was founded in 1981 and is headquartered in Ho Chi Minh City, Vietnam.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Thien Long Group reported revenue of 4.2T VND in FY2025 versus 2.7T VND in FY2021, a compound +11.8%/yr. Reported net income was 446B VND in FY2025, compounding +12.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.2T VND
Latest YoY
+11.1%
Avg. growth/yr (3Y)
+5.8%
Avg. growth/yr (5Y)
+9.2%
Avg. growth/yr (6Y)
+4.2%
Revenue +11.8%/yr
FY21 2.7T VND
FY22 3.5T VND
FY23 3.5T VND
FY24 3.8T VND
FY25 4.2T VND
Net income +12.7%/yr
FY21 277B VND
FY22 401B VND
FY23 359B VND
FY24 462B VND
FY25 446B VND

Watch TLG: get an alert when its fair value changes →

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). "Thien Long Group Fair Value". https://www.fairvalue-calculator.com/stock/TLG

Peer Group

Business Equipment & Supplies · 73 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 60 · Above median
Fair Value upside +48% · Top 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 26% · Top 25%
Dividend yield (TTM) 9.4% · Top 25%
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Business Equipment & Supplies median · lower = cheaper

P/E (TTM) 11.3× · Cheaper than 75% of peers
P/B 1.84× · Pricier than median
P/S (TTM) 1.07× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 6.6× · Cheaper than median

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 98 · sector 33
FUTURE 100 · sector 18
PAST 80 · sector 20
HEALTH 100 · sector 98
DIVIDEND 100 · sector 52

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 Business Equipment & Supplies stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Ricoh Company RICO ¥15.33 ¥17.99 +17%
GRG Banking Equipment Co 002152 ¥10.08 ¥6.90 -32%
Shanghai M&G Stationery Inc 603899 ¥21.45 ¥30.05 +40%
XGD Inc 300130 ¥19.90 ¥15.67 -21%
DOMS Industries Limited DOMS ₹2,260 ₹782.96 -65%
Hengbao Co 002104 ¥9.20 ¥1.66 -82%
Shaanxi Fenghuo Electronics Co 000561 ¥6.99 ¥1.75 -75%
Shenzhen Comix Group 002301 ¥7.30 ¥3.11 -57%
Shandong New Beiyang Information Technology Co 002376 ¥6.00 ¥1.73 -71%
Qingdao Hiron Commercial Cold Chain Co 603187 ¥11.92 ¥21.12 +77%

Compare Thien Long Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Thien Long Group (TLG) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 72,114 VND versus a price of 48,650 VND, about +48% (undervalued).
What is the fair value of TLG?
Our model-based fair value for Thien Long Group is 72,114 VND (as of Jul 17, 2026), built from audited fundamentals. The current price is 48,650 VND.
What is the quality score of TLG?
Thien Long Group has a Quality Score of 60/100. 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 Thien Long Group (TLG)?
Thien Long Group reported trailing-twelve-month revenue of about 4.4T VND (latest available figure, as of Jul 17, 2026).
What is the net profit margin of TLG?
The net profit margin of Thien Long Group is about 11.0%, meaning it keeps roughly 11.0% 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 Thien Long Group 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.