VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

CKV

Technology
Công ty Cổ phần CokyVina
Công nghệ Thông tin/Thiết bị và Phần cứngCT
19.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
66.025
Current
19.000
Gap
+247.5%
ModelDCF PE BLEND

Valuation Breakdown

CTCông nghệ Thông tinTechnology
Classified as technology because ICB sector "Công nghệ Thông tin" maps to the technology group
ModelDCF + P/E Blend
Intrinsic = 60% x DCF Value + 40% x (Fair P/E x EPS)

Technology companies combine high growth potential with the risk of overvaluation. This model blends DCF (60% weight, capturing long-duration growth) with a P/E sanity check (40% weight, capping speculative excess). The DCF uses the slowest growth decay (0.05) recognizing that tech companies can sustain competitive advantages longer. The P/E component applies a dynamic ceiling: max P/E = min(growth% x 1.5, 30), preventing runaway valuations.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.300
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
13.60%
Ke
13.60%
x
E/(D+E)
47.52%
+
Kd(1-t)
6.41%
x
D/(D+E)
52.48%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
101.978
40%P/E Value
12.095
Blended Intrinsic
66.025
Value Decomposition
39%
61%
Explicit period (39%)Terminal value (61%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — CKV

Earnings Quality

Fiscal year 2025

39
Weak
Accrual Quality
55
Cash Conversion
100
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2020

-3.33
Low Risk
DSRI
0.593
GMI
1.285
AQI
0.843
SGI
1.106
DEPI
0.863
SGAI
0.984
TATA
-0.145
LVGI
0.882

CKV shows a Beneish M-Score of -3.3265, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 64.3/100 reveals mixed signals, particularly with low margins and revenue quality, which could raise concerns about sustainable profitability.

Red Flags
  • Earnings quality margin score is 0.0/100, indicating potential issues with profitability sustainability.
  • The SGI of 1.1058 suggests that sales growth may be outpacing the overall market demand, which could indicate aggressive revenue recognition.
Positive Signals
  • The cash conversion score is 100.0/100, indicating strong cash flow generation relative to earnings.
  • The low DSRI of 0.5931 suggests that accounts receivable are well managed, reducing the risk of revenue manipulation.
Ownership Risk

The top shareholder, Tập Đoàn Bưu Chính Viễn Thông Việt Nam, holds a significant 49.0% stake, which may lead to potential conflicts of interest and governance risks, particularly in decision-making processes.

Recommendation

Investors should closely monitor CKV's earnings quality metrics and consider the implications of its ownership structure. A cautious approach is advised, focusing on cash flow performance and operational efficiency.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
2.41
Grey Zone
Sharpe
0.63
Positive
Composite
62
Fair
Price Risk
Momentum
+22.1%
Volatility
55.7%
Max Drawdown
-18.9%

Key Ratios

Fiscal year 2025
25.13P/E
P/B0.99
P/S0.30
ROE4.0%
ROA1.7%
EPS755.93
BVPS19115.03
Gross Margin17.6%
Net Margin1.2%
D/E1.10
Current Ratio1.44
Rev Growth-71.4%
Profit Growth10.4%
EV/EBITDA4.70
Div Yield0.0%

Company Overview

Issued Shares
4.0M
Charter Capital
40.5B VND
Sector (ICB L2)
Công nghệ Thông tin
Industry (ICB L3)
Thiết bị và Phần cứng
Sub-industry
Thiết bị viễn thông
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập Đoàn Bưu Chính Viễn Thông Việt Nam
Inst
49.0%
2.0 trieu
Nguyễn Thị Mùi
Indiv
9.8%
394.300
Nguyễn Mạnh Hải
Indiv
6.5%
260.200
nguyen-thi-mai-huong
Indiv
6.5%
256.600
Trần Quốc Phong
Indiv
5.3%
212.000
afc umbrella fund
Inst
4.0%
160.900
Công ty Tài Chính TNHH MTV Bưu Điện
Inst
3.7%
150.000
Phạm Ngọc Ninh
Indiv
2.0%
82.020
Trần Thị Tuyết Mai
Indiv
1.2%
47.400
Lý Chí Đức
Indiv
0.9%
34.500
Phan Thị Thanh Sâm
Indiv
0.7%
29.000
Lê Xuân Hoàng
Indiv
0.6%
24.740
Nguyễn Quốc Kế
Indiv
0.5%
18.820
Nguyễn Kim Việt
Indiv
0.4%
15.000
Nguyễn Kim Kỳ
Indiv
0.4%
15.000
Doãn Thị Bích Ngọc
Indiv
0.2%
9.500
Tường Duy Toản
Indiv
0.2%
9.000
Lê Thị Phượng
Indiv
0.2%
7.800
Ngô Mạnh Hùng
Indiv
0.1%
5.900
Phùng Thị Quỳnh
Indiv
0.1%
4.220
Board & Management
Phạm Ngọc Ninh2.0%
Chủ tịch Hội đồng Quản trị
Lý Chí Đức0.9%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Phan Thị Thanh Sâm0.7%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Lê Xuân Hoàng0.6%
Phó Tổng Giám đốc/Phụ trách Công bố thông tin
Nguyễn Thị Phương Liễu
Thành viên Hội đồng Quản trị
Vũ Thị Hà
Thành viên Ban kiểm soát
Nguyễn Đăng Chiểu
Thành viên Hội đồng Quản trị
Nguyễn Hữu Hiếu
Thành viên Hội đồng Quản trị
Phan Văn An
Phó Tổng Giám đốc
Tạ Quang Hiệp
Thành viên Ban kiểm soát
Phạm Lê Châu
Thành viên Ban kiểm soát
Nguyễn Thị Tâm
Trưởng Ban kiểm soát
Hoàng Thị Thu Hiền
Phó phòng Kế toán
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 →