VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

AST

Consumer
Công ty Cổ phần Dịch vụ Hàng không Taseco
Bán lẻCT
70.900
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
80.077
Current
70.900
Gap
+12.9%
ModelFCF DCF

Valuation Breakdown

CTBán lẻConsumer
Classified as consumer because ICB sector "Bán lẻ" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
72.46%
+
Kd(1-t)
6.65%
x
D/(D+E)
27.54%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend4.03%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF198.95B
Projection years10
4
Valuation
Base FCF
198.95B
Growth Rate
4.03%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
80.077
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — AST

Earnings Quality

Fiscal year 2025

71
Good
Accrual Quality
94
Cash Conversion
76
Receivables
57
Margin Stability
77
Revenue Quality
35

Financial Forensics

Beneish M-Score · 2025

-1.83
Moderate
DSRI
1.398
GMI
0.963
AQI
1.013
SGI
1.298
DEPI
1.250
SGAI
1.003
TATA
0.015
LVGI
1.213

AST exhibits several concerning indicators of potential earnings manipulation, as suggested by its Beneish M-Score of -1.8345, which is below the threshold for possible manipulation. However, the earnings quality score of 70.8 indicates relatively strong accrual quality, suggesting that while there are risks, the financials may not be entirely unreliable.

Red Flags
  • Beneish M-Score of -1.8345 indicates potential earnings manipulation, as it is below the threshold of -1.78.
  • High DSRI of 1.3981 suggests that accounts receivable are growing faster than revenue, which may indicate aggressive revenue recognition practices.
  • Low eq_revenue score of 35.4/100 indicates potential issues with revenue quality.
Positive Signals
  • Earnings Quality Score of 70.8/100 reflects decent overall earnings quality, particularly strong accrual quality at 94.1/100.
  • Institutional ownership is high at 78.6%, which may provide some level of oversight and stability.
Ownership Risk

The high concentration of institutional ownership (78.6%) reduces the risk of erratic management decisions but may also lead to a lack of transparency in governance practices.

Recommendation

Investors should closely monitor AST's financial disclosures for signs of earnings manipulation and consider a cautious approach given the elevated risk level. It may be prudent to wait for clearer signals of financial stability before making significant investments.

Generated by AI based on quantitative data. Not financial advice.

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
9.53
Safe Zone
Sharpe
1.06
Excellent
Composite
71
Strong
Price Risk
Momentum
+36.0%
Volatility
26.8%
Max Drawdown
-15.9%

Key Ratios

Fiscal year 2025
12.75P/E
P/B5.44
P/S1.85
ROE44.9%
ROA26.5%
EPS5559.34
BVPS13042.02
Gross Margin63.5%
Net Margin14.5%
D/E0.50
Current Ratio2.00
Rev Growth29.8%
Profit Growth68.3%
EV/EBITDA7.66
Div Yield3.5%

Company Overview

Issued Shares
45.0M
Charter Capital
450.0B VND
Sector (ICB L2)
Bán lẻ
Industry (ICB L3)
Bán lẻ
Sub-industry
Phân phối hàng chuyên dụng
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for AST — hover nodes for intel, click to navigate

Shareholders
Công ty Cổ phần Tập đoàn Taseco
Inst
51.0%
22.9 trieu
Penm Iv Germany Gmbh & Co.kg
Inst
17.6%
7.9 trieu
Stic Pan-asia 4th Industry Growth Private Equity Fund
Inst
10.0%
4.5 trieu
Phạm Ngọc Thành
Indiv
0.3%
125.000
nguyen-minh-hai
Indiv
0.1%
62.500
Lê Anh Quốc
Indiv
0.1%
62.500
Board & Management
Phạm Ngọc Thanh0.3%
Chủ tịch Hội đồng Quản trị
Nguyễn Minh Hải0.1%
Phó Chủ tịch Hội đồng Quản trị
Lê Anh Quốc0.1%
Phó Chủ tịch Hội đồng Quản trị/Tổng Giám đốc
Đào Tiến Dương
Thành viên Hội đồng Quản trị/Người phụ trách quản trị công ty
Trần Thị Loan
Trưởng Ban kiểm soát
Nguyễn Thị Thanh Phương
Phó Tổng Giám đốc
Phạm Quang Viên
Phó Phòng Tài chính Kế toán
Lê Đức Long
Thành viên Hội đồng Quản trị độc lập
Lars Kjaer
Thành viên Hội đồng Quản trị
Vũ Minh Tuấn
Phó Tổng Giám đốc
Nguyễn Quang Huy
Phó Tổng Giám đốc
Nguyễn Xuân Bằng
Phó Tổng Giám đốc
Đào Ngọc Thiết
Kế toán trưởng
Phạm Thị Kiều Trang
Thành viên Ban kiểm soát
Nguyễn Thị Hường
Thành viên Ban kiểm soát
Seon Han Bae
Thành viên Hội đồng Quản trị
Computed 12/04/2026
Methodology & Disclosure

vnvalue is a methodology engine — not an advisor. Every number is the deterministic output of a published formula applied to public financial data. Nothing on this page constitutes investment, financial, legal, or tax advice, nor a recommendation to buy, sell, or hold any security.

All data, models, and outputs are provided AS IS without warranty of any kind. You are solely responsible for your investment decisions. Past performance and historical valuations are not indicative of future results.

By using vnvalue you accept the Terms of Service and Privacy Policy. Full disclaimer →