VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

EBS

Technology
Công ty Cổ phần Sách Giáo dục tại Thành phố Hà Nội
Truyền thôngCT
11.100
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
9.224
Current
11.100
Gap
-16.9%
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)
83.03%
+
Kd(1-t)
7.15%
x
D/(D+E)
16.97%
=
WACC
12.51%
2
Growth Estimate
fundamental firm blend5.37%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E10.74x
4
Valuation
60%DCF Value
4.880
40%P/E Value
15.739
Blended Intrinsic
9.224
Value Decomposition
52%
48%
Explicit period (52%)Terminal value (48%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — EBS

Earnings Quality

Fiscal year 2025

39
Weak
Accrual Quality
35
Cash Conversion
0
Receivables
76
Margin Stability
28
Revenue Quality
74

Financial Forensics

Beneish M-Score · 2024

-2.44
Moderate
DSRI
0.913
GMI
0.902
AQI
1.072
SGI
0.911
DEPI
0.948
SGAI
1.098
TATA
0.044
LVGI
0.881

EBS exhibits a Beneish M-Score of -2.4415, indicating a low likelihood of earnings manipulation. However, the earnings quality metrics reveal a concerning cash conversion rate of 38.4/100, which may signal potential liquidity issues.

Red Flags
  • Low cash conversion score of 38.4/100 suggests potential liquidity issues that could affect operational stability.
  • SGAI at 1.0975 indicates higher selling, general, and administrative expenses relative to sales, which may impact profitability.
Positive Signals
  • Beneish M-Score of -2.4415 is well below the manipulation threshold of -1.78, indicating a lower risk of earnings manipulation.
  • Strong receivables score of 100.0/100 suggests effective management of credit sales and collections.
Ownership Risk

The ownership structure shows a significant institutional stake of 25.4%, which may provide stability; however, the presence of multiple individual shareholders could lead to potential conflicts in governance.

Recommendation

Monitor cash conversion closely and assess operational efficiency to mitigate liquidity risks. Consider engaging with management to understand strategies for improving cash flow.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
3.44
Safe Zone
Sharpe
0.18
Positive
Composite
40
Weak
Price Risk
Momentum
+7.7%
Volatility
49.7%
Max Drawdown
-18.6%

Key Ratios

Fiscal year 2025
7.74P/E
P/B0.88
P/S1.90
ROE11.2%
ROA8.4%
EPS1486.72
BVPS13072.46
Gross Margin41.7%
Net Margin24.5%
D/E0.21
Current Ratio3.57
Rev Growth-14.2%
Profit Growth62.6%
EV/EBITDA18.34
Div Yield7.0%

Company Overview

Issued Shares
10.2M
Charter Capital
102.2B 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 EBS — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH MTV Nhà Xuất Bản Giáo Dục Việt Nam
Inst
25.4%
2.6 trieu
Ngô Trọng Vinh
Indiv
9.6%
958.383
Ngô Anh Thư
Indiv
8.1%
806.900
Peter Eric Dennis
Indiv
6.9%
558.700
Ngô Thị Thanh Huyền
Indiv
6.0%
597.900
Công ty Cổ phần Đầu tư tài chính Thiên Hóa
Inst
4.9%
500.000
nguyen-phuong-anh
Indiv
4.8%
388.000
Mekong Portfolio Investments Limited
Inst
4.0%
412.900
Lê Thị Tuyết Nhung
Indiv
3.8%
382.000
Nguyễn Văn Lợi
Indiv
3.6%
292.100
Hoàng Văn Khắc
Indiv
3.2%
260.800
Hoàng Đức Thịnh
Indiv
2.4%
196.700
Công ty Cổ phần Đầu tư CMC
Inst
1.3%
131.900
Hoàng Khắc Cần
Indiv
0.8%
60.800
nguyen-tien-nam
Indiv
0.7%
56.200
Cấn Hữu Hải
Indiv
0.4%
43.800
Hà Sỹ Tuyển
Indiv
0.3%
31.044
Hoàng Thị Lan Anh
Indiv
0.3%
31.100
Nguyễn Thị Khánh Quyên
Indiv
0.3%
29.000
Đặng Thanh Hải
Indiv
0.2%
17.300
Phạm Quỳnh
Indiv
0.2%
17.500
Phạm Thị Hạnh
Indiv
0.1%
14.400
Lê Xuân Thành
Indiv
0.1%
14.496
Trần Thị Uyên
Indiv
0.1%
11.600
Board & Management
Ngô Trọng Vinh9.6%
Chủ tịch Hội đồng Quản trị
Ngô Thị Thanh Huyền6.0%
Thành viên Hội đồng Quản trị
Phạm Quỳnh0.2%
Phó Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Đặng Thị Như
Phó Tổng Giám đốc
Tô Thanh Bình
Thành viên Hội đồng Quản trị
Nguyễn Linh Trang
Phụ trách Công bố thông tin
Lý Thúy Lan
Thành viên Ban kiểm soát
Nguyễn Thanh Tùng
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Lâm Quỳnh Hương
Thành viên Hội đồng Quản trị
Ngô Anh Phương
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Trọng Hà
Trưởng Ban kiểm soát
Nguyễn Thị Hoa
Kế toán trưởng
Trần Văn Quế
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 →