VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Utilities sector

DNA

Utilities
Công ty Cổ phần Điện nước An Giang
Điện, nước & xăng dầu khí đốt/Nước & Khí đốtCT
26.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
32.480
Current
26.500
Gap
+22.6%
ModelDDM 3STAGE

Valuation Breakdown

CTĐiện, nước & xăng dầu khí đốtUtility
Classified as utility because ICB sector "Điện, nước & xăng dầu khí đốt" maps to the utility group
Model3-Stage DDM
Value = Sum of [DPS x (1+g)^t / (1+Ke)^t] + Terminal Dividend / (Ke - g_terminal)

The Dividend Discount Model values a stock based on its future dividend payments, discounted to present value. The 3-stage variant captures three phases of a company's life: high growth (years 1-3), a transition period where growth declines linearly (years 4-6), and a terminal stage of stable, perpetual growth (year 7+). As John D. Rockefeller said: "The only thing that gives me pleasure is to see my dividends coming in."

1
Cost of Equity (Ke)
Risk-Free (Rf)
4.50%
+
Betasector default
0.600
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
8.70%
2
Growth Estimate
fundamental equity blend5.87%
3
Model Inputs
DPS source:Actual dividends
DPS1.500
Payout ratio56.6%
4
Valuation
Dividends Per Share
1.500
Base Growth
5.87%
Cost of Equity
8.70%
Terminal Growth
3.50%
DDM Value
32.480
Value Decomposition
25%
75%
Explicit period (25%)Terminal value (75%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — DNA

Earnings Quality

Fiscal year 2025

86
Good
Accrual Quality
96
Cash Conversion
72
Receivables
100
Margin Stability
99
Revenue Quality
62

Financial Forensics

Beneish M-Score · 2025

-2.48
Moderate
DSRI
0.868
GMI
1.029
AQI
1.073
SGI
1.046
DEPI
0.963
SGAI
0.968
TATA
0.010
LVGI
1.048

The financial assessment of DNA indicates a low risk of earnings manipulation, as evidenced by a Beneish M-Score of -2.4828, well below the manipulation threshold of -1.78. Additionally, the earnings quality score of 85.7/100 suggests strong financial health, particularly in receivables and margins.

Positive Signals
  • Beneish M-Score of -2.4828 indicates low likelihood of earnings manipulation.
  • Earnings Quality Score of 85.7/100 reflects strong financial metrics, especially in receivables (100.0/100) and margins (98.6/100).
Ownership Risk

The ownership structure is heavily dominated by the state (Ủy Ban Nhân Dân Tỉnh An Giang at 87.7%), which may limit minority shareholders' influence but also provides stability and potential support from the government.

Recommendation

Given the low risk of manipulation and strong earnings quality, investors may consider accumulating shares, while remaining vigilant about potential changes in government policy affecting state-owned enterprises.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
3.23
Safe Zone
Sharpe
0.11
Positive
Composite
72
Strong
Price Risk
Momentum
+12.5%
Volatility
84.4%
Max Drawdown
-25.2%

Key Ratios

Fiscal year 2025
8.65P/E
P/B1.63
P/S0.51
ROE19.1%
ROA10.2%
EPS2902.47
BVPS15364.10
Gross Margin19.1%
Net Margin5.9%
D/E0.91
Current Ratio1.05
Rev Growth4.6%
Profit Growth3.8%
EV/EBITDA4.84
Div Yield0.0%

Company Overview

Issued Shares
56.3M
Charter Capital
563.3B VND
Sector (ICB L2)
Điện, nước & xăng dầu khí đốt
Industry (ICB L3)
Nước & Khí đốt
Sub-industry
Nước
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Ủy Ban Nhân Dân Tỉnh An Giang
State
87.7%
49.4 trieu
Trần Thị Thanh Tuyền
Indiv
0.2%
137.525
Trần Thanh Hoàng
Indiv
0.2%
119.697
Bùi Thị Nguyệt
Indiv
0.1%
53.713
Board & Management
Trần Thanh Hoàng0.2%
Thành viên Hội đồng Quản trị
Lê Việt Anh
Tổng Giám đốc/Thành viên Hội đồng Quản trị/Phụ trách Công bố thông tin
Lương Văn Bạ
Chủ tịch Hội đồng Quản trị
Lê Thành Bửu
Thành viên Hội đồng Quản trị
Trần Nhất Trí
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Tuấn Huy
Thành viên Hội đồng Quản trị
Trương Văn Nghiệm
Kế toán trưởng
Lâm Thành Quang
Thành viên Hội đồng Quản trị
Châu Minh Tú
Thành viên Ban kiểm soát
Nguyễn Thị Ngọc Châu
Trưởng Ban kiểm soát
Trần Lê Minh Hoan
Thành viên Ban kiểm soát
Nguyễn Thanh Xuân
Phó Tổng Giám đốc
Top connections
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 →