VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

EID

Technology
Công ty Cổ phần Đầu tư và Phát triển Giáo dục Hà Nội
Truyền thôngCT
22.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
55.930
Current
22.500
Gap
+148.6%
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)
68.90%
+
Kd(1-t)
6.33%
x
D/(D+E)
31.10%
=
WACC
11.34%
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
70.568
40%P/E Value
33.974
Blended Intrinsic
55.930
Value Decomposition
47%
53%
Explicit period (47%)Terminal value (53%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — EID

Earnings Quality

Fiscal year 2025

52
Fair
Accrual Quality
90
Cash Conversion
58
Receivables
0
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.14
Moderate
DSRI
1.369
GMI
0.919
AQI
0.946
SGI
0.924
DEPI
0.890
SGAI
1.186
TATA
0.026
LVGI
0.823

EID exhibits signs of potential earnings manipulation with a Beneish M-Score of -2.1385, indicating a risk of financial misstatement. The earnings quality score of 52.0/100, particularly low receivables and revenue metrics, further raises concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -2.1385, below the threshold of -1.78, suggests potential earnings manipulation.
  • Earnings quality score of 52.0/100, with a receivables score of 0.0/100, indicates significant issues in revenue recognition and cash collection.
Positive Signals
  • DSRI of 1.3692 indicates that inventory levels are increasing, which could suggest growth if managed properly.
  • High eq_margin score of 100.0/100 reflects strong profitability relative to revenue.
Ownership Risk

The top shareholder, Công ty TNHH MTV Nhà Xuất Bản Giáo Dục Việt Nam, holds a significant 40.2% stake, indicating potential influence over company decisions. However, the presence of individual shareholders may dilute decision-making power.

Recommendation

Investors should approach EID with caution, closely monitoring future earnings reports and cash flow statements. It may be prudent to wait for improved earnings quality metrics before considering investment.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
4.24
Safe Zone
Sharpe
-0.51
Negative
Composite
51
Fair
Price Risk
Momentum
-10.3%
Volatility
28.0%
Max Drawdown
-21.1%

Key Ratios

Fiscal year 2025
5.32P/E
P/B0.69
P/S0.32
ROE13.4%
ROA9.6%
EPS4246.73
BVPS32805.10
Gross Margin28.2%
Net Margin6.1%
D/E0.34
Current Ratio3.87
Rev Growth-7.7%
Profit Growth-15.2%
EV/EBITDA-0.11
Div Yield0.0%

Company Overview

Issued Shares
15.0M
Charter Capital
150.0B 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 EID — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH MTV Nhà Xuất Bản Giáo Dục Việt Nam
Inst
40.2%
6.0 trieu
Lê Xuân Lương
Indiv
14.6%
2.2 trieu
Peter Eric Dennis
Indiv
5.6%
843.300
afc vietnam fund
Inst
4.9%
737.600
Lê Thị Quý
Indiv
2.5%
376.500
Lê Thành Anh
Indiv
0.3%
43.500
Công ty Cổ phần Đầu tư Tài chính Giáo dục
Inst
0.3%
38.189
Trần Thị Như Hà
Indiv
0.2%
33.485
Võ Hồng Thắng
Indiv
0.2%
32.930
Vũ Bá Khánh
Indiv
0.2%
30.525
Dương Thị Việt Hà
Indiv
0.1%
22.200
Trần Phương Dung
Indiv
0.1%
21.500
Phạm văn Tài
Indiv
0.1%
18.500
Dương Thị Thanh Hương
Indiv
0.1%
16.650
Board & Management
Lê Thành Anh0.3%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trần Thị Như Hà0.2%
Phó Tổng Giám đốc
Dương Thị Việt Hà0.1%
Phụ trách Công bố thông tin/Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Thúy Hạnh
Trưởng Ban kiểm soát
Nguyễn Thanh Bình
Thành viên Hội đồng Quản trị/Kế toán trưởng
Nguyễn Thị Thanh Thủy
Thành viên Hội đồng Quản trị
Phan Đức Minh
Thành viên Ban kiểm soát
Vũ Quang Thái
Phó Tổng Giám đốc
Nguyễn Thị Kim Anh
Thành viên Ban kiểm soát
Phạm Quốc Cường
Phó Tổng Giám đốc
Phạm Văn Thắng
Chủ tịch Hội đồng Quản trị
Nguyễn Duy Hùng
Phó Tổng Giám đốc
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 →