VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

DST

Technology
Công ty Cổ phần Đầu tư Sao Thăng Long
Truyền thôngCT
8.300
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
933
Current
8.300
Gap
-88.8%
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)
99.57%
+
Kd(1-t)
6.15%
x
D/(D+E)
0.43%
=
WACC
13.57%
2
Growth Estimate
Sector Default8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
841
40%P/E Value
1.072
Blended Intrinsic
933
Value Decomposition
55%
45%
Explicit period (55%)Terminal value (45%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — DST

Earnings Quality

Fiscal year 2025

37
Weak
Accrual Quality
96
Cash Conversion
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.75
Low Risk
DSRI
0.015
GMI
2.259
AQI
1.153
SGI
1.135
DEPI
0.039
SGAI
0.790
TATA
-0.095
LVGI
0.072

DST exhibits a Beneish M-Score of -2.7545, indicating a low likelihood of earnings manipulation. However, the elevated GMI of 2.2590 and low equity margin raise concerns about earnings quality and potential revenue recognition issues.

Red Flags
  • GMI of 2.2590 suggests potential issues with gross margin, indicating possible revenue manipulation or declining profitability.
  • Equity margin score of 0.0/100 indicates a significant risk in the company's ability to maintain profitability.
Positive Signals
  • Earnings Quality Score of 67.0/100, with perfect scores in cash conversion and receivables, indicates strong cash flow management.
  • Low DSRI of 0.0146 suggests that inventory levels are well managed relative to sales, reducing the risk of overproduction.
Ownership Risk

The ownership structure is fragmented, with no single shareholder holding a significant stake, which may dilute accountability and oversight. However, the presence of individual shareholders may provide some level of engagement.

Recommendation

Investors should closely monitor DST's earnings quality metrics and consider a deeper analysis of revenue recognition practices. Maintaining a cautious approach is advisable given the mixed signals from the financial metrics.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
169.34
Safe Zone
Sharpe
1.14
Excellent
Composite
41
Weak
Price Risk
Momentum
+82.0%
Volatility
47.7%
Max Drawdown
-34.3%

Key Ratios

Fiscal year 2025
161.13P/E
P/B0.87
P/S0.00
ROE0.5%
ROA0.5%
EPS67.03
BVPS12402.79
D/E0.00
Current Ratio34.97
Rev Growth-100.0%
Profit Growth21.9%
EV/EBITDA-136.29
Div Yield0.0%

Company Overview

Issued Shares
32.3M
Charter Capital
323.0B 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 DST — hover nodes for intel, click to navigate

Shareholders
Đặng Hoàng Tuấn
Indiv
4.9%
1.6 trieu
Cao Thị Xuân Thu
Indiv
4.3%
1.4 trieu
Ngô Văn Hoàng Việt
Indiv
1.0%
333.254
nguyen-thi-mai-huong
Indiv
0.6%
187.400
nguyen-le-thuy
Indiv
0.3%
45.700
nguyen-minh-hoan
Indiv
0.3%
45.000
Lê Hải Đoàn
Indiv
0.2%
39.600
Phạm Anh Tuấn
Indiv
0.1%
16.500
Board & Management
Hứa Thị Anh Đào
Phó Giám đốc
Phạm Minh Đức
Thành viên Ban kiểm soát
Ngô Quang Hòa
Thành viên Hội đồng Quản trị
Hà Tuấn Sơn
Thành viên Ban kiểm soát
Bùi Việt Dũng
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Đức Hiếu
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Lan Hương
Trưởng Ban kiểm soát
Phạm Thị Nhài
Trưởng phòng Tài chính - Kế toán/Người phụ trách quản trị công ty
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 →