Vietnam Apatite - Phosphorus JSC (HSTC:PAT) Owner Earnings per Share (TTM): 15,847.33 (As of Dec. 2025) — 365046% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

HSTC:PAT Vietnam Apatite - Phosphorus JSC HSTC:PAT
67 GF Score
Price ₫65,500.00
GF Value ₫98,274.57
Valuation Significantly Undervalued
! 6 Warning Signs
View Full Analysis

What is Vietnam Apatite - Phosphorus JSC Owner Earnings per Share (TTM)?

Vietnam Apatite - Phosphorus JSC HSTC:PAT -0.46% 67 Owner Earnings per Share (TTM) is 15,847.33 as of Dec. 2025, which is 365046% above its 10-year median of 4.34. GuruFocus rates HSTC:PAT with a GF Score™ of 67/100 and a GF Value™ of ₫98,274.57 (Significantly Undervalued). The stock has 6 warning signs investors should review. Among 697 Chemicals companies, Vietnam Apatite - Phosphorus JSC ranks better than 93.69% on this metric.

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

Vietnam Apatite - Phosphorus JSC's Owner Earnings per Share (TTM) ended in Dec. 2025 was ₫15,847.33. It's Price-to-Owner-Earnings ratio for today is 4.13.


The historical rank and industry rank for Vietnam Apatite - Phosphorus JSC's Owner Earnings per Share (TTM) or its related term are showing as below:

HSTC:PAT' s Price-to-Owner-Earnings Range Over the Past 10 Years
Min: 3.92   Med: 4.34   Max: 5.5
Current: 4.11


During the past 5 years, the highest Price-to-Owner-Earnings ratio of Vietnam Apatite - Phosphorus JSC was 5.50. The lowest was 3.92. And the median was 4.34.


HSTC:PAT's Price-to-Owner-Earnings is ranked better than
93.69% of 697 companies
in the Chemicals industry
Industry Median: 21.27 vs HSTC:PAT: 4.11

Vietnam Apatite - Phosphorus JSC's Earnings per Share (Diluted) for the six months ended in Jun. 2026 was ₫5,880.00. Its Earnings per Share (Diluted) for the trailing twelve months (TTM) ended in Jun. 2026 was ₫12,680.00. It's PE Ratio (TTM) ratio for today is 5.17.

Vietnam Apatite - Phosphorus JSC's EPS without NRI for the six months ended in Jun. 2026 was ₫5,880.00. Its EPS without NRI for the trailing twelve months (TTM) ended in Jun. 2026 was ₫12,680.00. It's PE Ratio without NRI ratio for today is 5.17.


Be Aware

Assumption: Companies usually do not report maintenance capital expenditures and growth capital expenditures separately. Here we use estimated numbers and average them over 5 years. The method to estimate maintenance capital expenditures can be found in above part 4.

Note: GuruFocus' Change In Working Capital is provided by Morningstar. It is calculated by adding the items under "Change in operating assets and liabilities" (may refer to a different name for different company) section in Cash Flow Statement from original financial report. And it includes non-current parts of assets and liabilities.


Vietnam Apatite - Phosphorus JSC Owner Earnings per Share (TTM) Related Terms


Vietnam Apatite - Phosphorus JSC Owner Earnings per Share (TTM) Historical Data

* Premium members only.

The historical data trend for Vietnam Apatite - Phosphorus JSC's Owner Earnings per Share (TTM) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Vietnam Apatite - Phosphorus JSC Owner Earnings per Share (TTM) Chart

Vietnam Apatite - Phosphorus JSC Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Owner Earnings per Share (TTM)
0.00 0.00 0.00 0.00 15,847.33

Vietnam Apatite - Phosphorus JSC Semi-Annual Data
Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Owner Earnings per Share (TTM) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 15,847.33 23,078.48

HSTC:PAT vs DOW: Owner Earnings per Share (TTM) Comparison

For the Chemicals subindustry, Vietnam Apatite - Phosphorus JSC's Price-to-Owner-Earnings, along with its competitors' market caps and Price-to-Owner-Earnings data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Vietnam Apatite - Phosphorus JSC Price-to-Owner-Earnings vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Vietnam Apatite - Phosphorus JSC's Price-to-Owner-Earnings distribution charts can be found below:

* The bar in red indicates where Vietnam Apatite - Phosphorus JSC's Price-to-Owner-Earnings falls into.


HSTC:PAT
67GF Score
Vietnam Apatite - Phosphorus JSC HSTC:PAT
Owner Earnings per Share (TTM) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vietnam Apatite - Phosphorus JSC Owner Earnings per Share (TTM) Calculation

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume. (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

To make it simple, then you will have:

Owner Earnings per Share (TTM) = (Net Income + Depreciation, Depletion and Amortization + Change In Deferred Tax - 5Y Average of Maintenance Capital Expenditure + Change In Working Capital) / Shares Outstanding (Diluted Average)

Vietnam Apatite - Phosphorus JSC's Owner Earnings per Share (TTM) Calculation:

Last Year Average of Last 5 Years
Net Income 343,213
Depreciation, Depletion and Amortization 44,816
Change In Deferred Tax 0
5Y Average of Maintenance Capital Expenditure 9,121
Change In Working Capital 17,274
Shares Outstanding (Diluted Average) 25

1. Start with "Net Income" from income statement. Vietnam Apatite - Phosphorus JSC's Net Income for the trailing twelve months (TTM) ended in Dec. 2025 was ₫343,213 Mil.

2. "Depreciation, Depletion and Amortization" is from cashflow statement. Vietnam Apatite - Phosphorus JSC's Depreciation, Depletion and Amortization for the trailing twelve months (TTM) ended in Dec. 2025 was ₫44,816 Mil. This needs to be added back because company does not actually need to pay cash for it. It is a non-cash item.

3. Other non-cash charges usually include "Stock Based Compensation" and "Change In Deferred Tax":
However, to be conservative, GuruFocus will not add Stock Based Compensation back to net income. Vietnam Apatite - Phosphorus JSC's Change In Deferred Tax for the trailing twelve months (TTM) ended in Dec. 2025 was ₫0 Mil.

4. Average maintenance capital expenditure over a business/industry cycle: 5-Year Average Maintenance Capital Expenditure = ₫9,121 Mil

It is usually best to take a long-term average of maintenance capital expenditure. Ideally this would be as long as 10 years and include at least one economic downturn. However, since many companies do not have as long as 10-year history, here GuruFocus uses the latest 5 years data to do the calculation. To smooth out unusual years but reflect recent developments, we take an average of the 5 year maintenance capital expenditure.

The following shows how to get maintenance capital expenditure.

First, calculate the revenue change regarding to the previous year. If the revenue decreased from the previous year, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
Second, if the revenue increased from the previous year, then calculate the percentage of Net PPE as of corresponding Revenue.
Growth Capital Expenditure = Percentage of Property, Plant and Equipment as of corresponding Revenue * Revenue Increase
Third, calculate Capital Expenditure (positive) - Growth Capital Expenditure.
If [Capital Expenditure (positive) - Growth Capital Expenditure] was negative, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
If [Capital Expenditure (positive) - Growth Capital Expenditure] was positive, then the Maintenance Capital Expenditure = Capital Expenditure (positive) - Growth Capital Expenditure.
Fourth, get the average of the 5 years maintenance capital expenditure.

Vietnam Apatite - Phosphorus JSC's 5-Year Average Maintenance Capital Expenditure = ₫9,121 Mil

5. "Change In Working Capital" is from cashflow statement. Vietnam Apatite - Phosphorus JSC's Change In Working Capital for the trailing twelve months (TTM) ended in Dec. 2025 was ₫17,274 Mil.
Note: GuruFocus' Change in Working Capital is provided by Morningstar. It is calculated by adding the items under "Change in operating assets and liabilities" (may refer to a different name for different company) section in Cash Flow Statement from original financial report. And sometimes it includes non-current parts of assets and liabilities.

6. Vietnam Apatite - Phosphorus JSC's Shares Outstanding (Diluted Average) for the months ended in Dec. 2025 was 25.000 Mil.

Vietnam Apatite - Phosphorus JSC's Onwer Earnings Per Share for Dec. 2025 is calculated as:

Owner Earnings per Share (TTM)
=( Net Income+Depreciation, Depletion and Amortization+Change In Deferred Tax
=( 343213.331 +44816.488+0
-5Y Avg of Maintenance CAPEX+Change In Working Capital )/Shares Outstanding (Diluted Average)
-9120.6092+17274.132)/25.000
=15,847.33

Price-to-Owner-Earnings=Current Price/Owner Earnings per Share (TTM)
=65500.00/15,847.33
=4.13

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Owner Earnings per Share (TTM) of 15,847.33 mean?
Vietnam Apatite - Phosphorus JSC (HSTC:PAT) has a Owner Earnings per Share (TTM) of 15,847.33 as of Dec. 2025. Warren Buffett defined owner earnings as reported earnings plus depreciation less average maintenance capital expenditure. View historical data on Vietnam Apatite - Phosphorus JSC. This is 365046% above median its historical median of 4.34. Over the past decade, Vietnam Apatite - Phosphorus JSC's Owner Earnings per Share (TTM) has ranged from 3.92 to 5.50. According to the industry distribution chart, Vietnam Apatite - Phosphorus JSC ranks #44 out of 697 companies in the Chemicals industry, placing it in the top 6.3%.
Is Vietnam Apatite - Phosphorus JSC's Owner Earnings per Share (TTM) too high?
Vietnam Apatite - Phosphorus JSC's current Owner Earnings per Share (TTM) of 15,847.33 is 365046% above median its 10-year median of 4.34. Over the past 10 years, this metric has ranged from a low of 3.92 to a high of 5.50. The Chemicals industry median Owner Earnings per Share (TTM) is 21.27. Vietnam Apatite - Phosphorus JSC's value of 15,847.33 is 74405.5% above this industry median. Based on the distribution chart, Vietnam Apatite - Phosphorus JSC ranks #44 out of 697 companies in the Chemicals industry, which is in the top quartile — a strong position relative to peers. Overall, Vietnam Apatite - Phosphorus JSC has a GF Score™ of 67/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Vietnam Apatite - Phosphorus JSC's Owner Earnings per Share (TTM) compare to DOW?
According to the Chemicals industry distribution chart, Vietnam Apatite - Phosphorus JSC ranks #44 out of 697 companies for Owner Earnings per Share (TTM). This places Vietnam Apatite - Phosphorus JSC in the top 6% of its industry — outperforming the majority of peers. The industry median Owner Earnings per Share (TTM) is 21.27. Vietnam Apatite - Phosphorus JSC's value of 15,847.33 is 74405.5% above this benchmark. Historically, Vietnam Apatite - Phosphorus JSC's own Owner Earnings per Share (TTM) has ranged from 3.92 to 5.50 over the past decade. While the company's 10-year median is 4.34 vs. the industry median of 21.27, Vietnam Apatite - Phosphorus JSC has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Owner Earnings per Share (TTM) for a Chemicals company?
The median Owner Earnings per Share (TTM) among Chemicals companies is 21.27, based on 697 companies in the industry. Companies in the top quartile (top 25%) have a Owner Earnings per Share (TTM) significantly above this median, while those in the bottom quartile fall well below. However, Owner Earnings per Share (TTM) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Vietnam Apatite - Phosphorus JSC's current Owner Earnings per Share (TTM) of 15,847.33 is 74405.5% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Owner Earnings per Share (TTM) mean?
A high Owner Earnings per Share (TTM) can signal that a stock is expensive relative to its fundamentals. Warren Buffett defined owner earnings as reported earnings plus depreciation less average maintenance capital expenditure. View historical data on Vietnam Apatite - Phosphorus JSC. For the Chemicals industry, the median Owner Earnings per Share (TTM) is 21.27 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Vietnam Apatite - Phosphorus JSC's current Owner Earnings per Share (TTM) is 15,847.33, which is 365046% above median its own 10-year median of 4.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vietnam Apatite - Phosphorus JSC stock overvalued right now?
Based on GuruFocus' analysis, Vietnam Apatite - Phosphorus JSC (HSTC:PAT) is currently considered Significantly Undervalued. The stock's GF Value™ is ₫98,274.57, compared to a current price of ₫65,500.00 — trading 33.4% below its estimated fair value. The current Owner Earnings per Share (TTM) is 15,847.33, which is 365046% above median its 10-year median of 4.34 and 74405.5% above the Chemicals industry median of 21.27. Vietnam Apatite - Phosphorus JSC's overall GF Score™ is 67/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Owner Earnings per Share (TTM) calculated?
Owner Earnings per Share (TTM) is calculated from a company's financial statements. For Vietnam Apatite - Phosphorus JSC (HSTC:PAT), the current Owner Earnings per Share (TTM) is 15,847.33 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vietnam Apatite - Phosphorus JSC (HSTC:PAT) Overvalued in 2026?

Based on GuruFocus' analysis, Vietnam Apatite - Phosphorus JSC stock appears to be undervalued. The current stock price of ₫65,500.00 is trading 33.4% below its estimated GF Value™ of ₫98,274.57. GuruFocus considers Vietnam Apatite - Phosphorus JSC to be Significantly Undervalued.

Key valuation signals for HSTC:PAT:

  • Owner Earnings per Share (TTM): 15,847.33 (365046% above median its 10-year median of 4.34)
  • GF Value™: ₫98,274.57 vs. price of ₫65,500.00 (33.4% below fair value)
  • GF Score™: 67/100 with 6 warning signs
  • Industry Position: 74405.5% above the Chemicals median (#44 of 697)

No single metric tells the full story. See the HSTC:PAT stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vietnam Apatite - Phosphorus JSC Business Description

Address Lot KTB-01, B28 Tang Loong Industrial Park, Lao Cai Province, Bao Thang District, Tang Loong Town, VNM
Vietnam Apatite - Phosphorus JSC engages in the production, processing, and sale of yellow phosphorus and other products derived from yellow phosphorus and apatite, Phosphoric acid. Its product offerings comprise Industrial Phosphoric Acid, Apatite Ore, and Yellow phosphorus.
67GF Score

Get the complete analysis for HSTC:PAT

Owner Earnings per Share (TTM) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₫65,500.00
Price
₫98,274.57
GF Value