VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

CMT

Technology
Công ty Cổ phần Công nghệ mạng và Truyền thông
Công nghệ Thông tin/Phần mềm & Dịch vụ Máy tínhCT
12.200
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
46.224
Current
12.200
Gap
+278.9%
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)
51.95%
+
Kd(1-t)
6.00%
x
D/(D+E)
48.05%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend5.41%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E10.82x
4
Valuation
60%DCF Value
67.485
40%P/E Value
14.333
Blended Intrinsic
46.224
Value Decomposition
40%
60%
Explicit period (40%)Terminal value (60%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — CMT

Earnings Quality

Fiscal year 2024

47
Weak
Accrual Quality
77
Cash Conversion
0
Receivables
100
Margin Stability
49
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-1.92
Moderate
DSRI
1.242
GMI
1.227
AQI
0.476
SGI
1.156
DEPI
1.058
SGAI
1.012
TATA
0.058
LVGI
0.957

CMT exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly given its Beneish M-Score of -1.9213, which is below the manipulation threshold. The earnings quality score of 46.6/100 further indicates significant weaknesses in cash conversion and revenue recognition.

Red Flags
  • Beneish M-Score of -1.9213 indicates potential earnings manipulation as it is below the threshold of -1.78.
  • Earnings Quality Score of 46.6/100, with a cash conversion score of 0.0/100, raises concerns about the sustainability of reported earnings.
Positive Signals
  • Receivables quality score of 100.0/100 suggests strong management of accounts receivable, indicating that collections are likely efficient.
Ownership Risk

The top three shareholders hold a combined 59.5%, which may lead to concentrated control and potential conflicts of interest, raising governance concerns.

Recommendation

Investors should closely monitor CMT's financial disclosures and consider conducting further due diligence before making investment decisions, particularly focusing on cash flow statements and revenue recognition practices.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
2.71
Grey Zone
Sharpe
-0.77
Negative
Composite
46
Weak
Price Risk
Momentum
-23.5%
Volatility
22.3%
Max Drawdown
-33.9%

Key Ratios

Fiscal year 2024
7.29P/E
P/B0.41
P/S0.14
ROE5.7%
ROA3.0%
EPS1791.56
BVPS31911.80
Gross Margin10.5%
Net Margin2.0%
D/E0.85
Current Ratio2.07
Rev Growth15.6%
Profit Growth0.7%
EV/EBITDA8.47
Div Yield0.0%

Company Overview

Issued Shares
8.0M
Charter Capital
80.0B VND
Sector (ICB L2)
Công nghệ Thông tin
Industry (ICB L3)
Phần mềm & Dịch vụ Máy tính
Sub-industry
Phần mềm
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Lê Ngọc Tú
Indiv
34.7%
2.8 trieu
Trần Thanh Hải
Indiv
18.0%
1.4 trieu
Lê Thành Trung
Indiv
6.8%
493.430
afc vietnam fund
Inst
4.5%
330.820
Nguyễn Đức Thuận
Indiv
0.8%
65.000
Phạm Ngọc Sơn
Indiv
0.7%
59.500
Chu Thị Hiền
Indiv
0.1%
8.500
Board & Management
Lê Ngọc Tú34.7%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trần Thanh Hải18.0%
Chủ tịch Hội đồng Quản trị
Nguyễn Đức Thuận0.8%
Phó Tổng Giám đốc/Phụ trách Công bố thông tin
Phạm Ngọc Sơn0.7%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Lê Thị Kiều Dung
Trưởng Ban kiểm soát
Trần Quốc Hưng
Thành viên Ban kiểm soát
Phạm Thương Huyền
Thành viên Ban kiểm soát
Cao Thị Nga
Kế toán trưởng
Phạm Duy Hùng
Thành viên Hội đồng Quản trị
Lê Trọng Đại
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 →