VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

DAE

Technology
Công ty Cổ phần Sách Giáo dục tại Thành phố Đà Nẵng
Truyền thôngCT
15.600
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
43.992
Current
15.600
Gap
+182.0%
ModelDCF PE BLEND

Valuation Breakdown

CTTechnology
Defaulted to technology (no specific sector mapping found)
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)
84.67%
+
Kd(1-t)
6.30%
x
D/(D+E)
15.33%
=
WACC
12.48%
2
Growth Estimate
fundamental firm blend5.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E10x
4
Valuation
60%DCF Value
63.978
40%P/E Value
14.012
Blended Intrinsic
43.992
Value Decomposition
52%
48%
Explicit period (52%)Terminal value (48%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — DAE

Earnings Quality

Fiscal year 2025

63
Fair
Accrual Quality
38
Cash Conversion
100
Receivables
68
Margin Stability
98
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2019

-2.90
Low Risk
DSRI
0.719
GMI
1.010
AQI
1.020
SGI
1.083
DEPI
0.000
SGAI
1.045
TATA
-0.005
LVGI
1.318

DAE exhibits a Beneish M-Score of -2.9007, indicating a low likelihood of earnings manipulation. However, the presence of a significant institutional ownership concentration raises concerns about potential governance issues.

Red Flags
  • The SGI of 1.0833 suggests that sales growth is outpacing earnings growth, which could indicate potential revenue recognition issues.
  • The eq_revenue score of 0.0/100 indicates severe concerns regarding revenue quality, suggesting that reported revenues may not be reliable.
Positive Signals
  • The earnings quality score of 80.7/100, particularly high scores in eq_accrual (98.0/100) and eq_margin (100.0/100), indicate strong earnings quality and good margin management.
  • A low DSRI of 0.7193 suggests that the company is managing its inventory effectively relative to sales, which is a positive operational signal.
Ownership Risk

The top shareholders include significant institutional players, which can provide stability; however, the concentration of ownership (29.4% by one institution) raises potential governance risks and conflicts of interest.

Recommendation

Investors should closely monitor revenue recognition practices and consider the implications of ownership concentration while evaluating DAE's growth prospects. A thorough review of financial disclosures is recommended to assess the reliability of reported revenues.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
5.66
Safe Zone
Sharpe
0.20
Positive
Composite
60
Fair
Price Risk
Momentum
-5.4%
Volatility
47.8%
Max Drawdown
-23.3%

Key Ratios

Fiscal year 2025
11.13P/E
P/B0.71
P/S0.52
ROE6.4%
ROA5.5%
EPS1401.26
BVPS21955.86
Gross Margin26.7%
Net Margin4.7%
D/E0.13
Current Ratio7.94
Rev Growth-12.2%
Profit Growth-14.8%
EV/EBITDA14.10
Div Yield7.7%

Company Overview

Issued Shares
1.9M
Charter Capital
19.3B VND
Sector (ICB L2)
Truyền thông
Industry (ICB L3)
Truyền thông
Sub-industry
Sách, ấn bản & sản phẩm văn hóa
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH MTV Nhà Xuất Bản Giáo Dục Việt Nam
Inst
29.4%
566.377
Công ty Cổ phần Đầu tư và Phát triển Giáo dục Đà Nẵng
Inst
16.0%
307.500
Mekong Portfolio Investments Limited
Inst
13.9%
207.600
Hồ Văn Lĩnh
Indiv
12.2%
234.640
Hồ Văn Lĩnh
Indiv
12.2%
234.640
Lý Xuân Hoàn
Indiv
11.0%
212.025
Dương Khánh Vinh
Indiv
6.0%
116.300
Yu Jen Chieh
Indiv
5.0%
74.900
nguyen-le-thuy
Indiv
4.5%
67.900
Nguyễn Hữu Hiếu
Indiv
4.3%
63.700
Lưu Quang Hưng
Indiv
1.2%
17.400
Phạm Nhiêu
Indiv
0.8%
11.769
Nguyễn Thế Dũng
Indiv
0.8%
11.538
nguyen-viet-hung
Indiv
0.7%
10.500
Trần Trọng Hiếu
Indiv
0.3%
5.425
Phan Thị Hàn Phong
Indiv
0.3%
5.329
Nguyễn Vũ Thanh Bình
Indiv
0.2%
3.855
Đặng Thị Trang
Indiv
0.2%
3.669
Ông Thừa Phú
Indiv
0.2%
3.212
Nguyễn Thị Minh Tâm
Indiv
0.2%
3.358
Board & Management
Lý Xuân Hoàn11.0%
Giám đốc/Thành viên Hội đồng Quản trị
Phan Thị Hàn Phong0.3%
Thành viên Ban kiểm soát/Trưởng phòng Hành chính
Nguyễn Vũ Thanh Bình0.2%
Trưởng phòng Tài chính - Kế toán/Người phụ trách quản trị công ty
Đặng Thị Trang0.2%
Thành viên Ban kiểm soát
Nguyễn Thị Minh Tâm0.2%
Kế toán trưởng/Thành viên Hội đồng Quản trị
Nguyễn Duy Nhâm
Thành viên Hội đồng Quản trị
Phan Văn Hải
Phó Giám đốc
Tô Thanh Bình
Chủ tịch Hội đồng Quản trị
Phạm Lê Bích Ngọc
Thành viên Hội đồng Quản trị
Đặng Công Đức
Thành viên Ban kiểm soát
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 →