VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

FPT

Technology
Công ty Cổ phần FPT
Công nghệ Thông tin/Phần mềm & Dịch vụ Máy tínhCT
76.100
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
58.641
Current
76.100
Gap
-22.9%
ModelDCF PE BLEND

Valuation Breakdown

CTCông nghệ Thông tinTechnology
Classified as technology because ICB sector "Công nghệ Thông tin" maps to the technology group
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)
49.65%
+
Kd(1-t)
6.82%
x
D/(D+E)
50.35%
=
WACC
10.19%
2
Growth Estimate
fundamental firm blend6.16%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E12.31x
4
Valuation
60%DCF Value
52.586
40%P/E Value
67.724
Blended Intrinsic
58.641
Value Decomposition
41%
59%
Explicit period (41%)Terminal value (59%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — FPT

Earnings Quality

Fiscal year 2025

90
Good
Accrual Quality
95
Cash Conversion
73
Receivables
100
Margin Stability
100
Revenue Quality
89

Financial Forensics

Beneish M-Score · 2025

-2.23
Moderate
DSRI
1.134
GMI
1.021
AQI
0.888
SGI
1.116
DEPI
1.019
SGAI
1.013
TATA
0.012
LVGI
0.999

FPT demonstrates a solid financial profile with a Beneish M-Score of -2.2323, indicating a low likelihood of earnings manipulation. The earnings quality score of 90.3/100 further supports the company's financial integrity, although some metrics suggest areas for improvement.

Red Flags
  • SGI at 1.1156 indicates a growth rate higher than sales, which could suggest aggressive revenue recognition practices.
  • Cash conversion score of 72.6/100 indicates potential issues with converting earnings into cash flow.
Positive Signals
  • Earnings quality score of 90.3/100 reflects strong overall earnings integrity.
  • Receivables quality score of 100.0/100 indicates excellent management of receivables, enhancing cash flow reliability.
Ownership Risk

The ownership structure is relatively diversified with no single shareholder holding a controlling stake, reducing the risk of undue influence on management decisions. However, the presence of state-owned enterprises may introduce some regulatory risks.

Recommendation

Monitor growth metrics closely, particularly SGI, to ensure revenue growth is sustainable. Consider further analysis of cash flow conversion to assess operational efficiency.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
3.94
Safe Zone
Sharpe
-0.97
Negative
Composite
51
Fair
Price Risk
Momentum
-14.1%
Volatility
32.0%
Max Drawdown
-29.9%

Key Ratios

Fiscal year 2025
17.51P/E
P/B4.50
P/S2.34
ROE28.3%
ROA11.7%
EPS5500.01
BVPS21416.77
Gross Margin36.9%
Net Margin13.4%
D/E1.01
Current Ratio1.40
Rev Growth11.5%
Profit Growth19.3%
EV/EBITDA12.57
Div Yield1.0%

Company Overview

Issued Shares
1703.5M
Charter Capital
17035.1B VND
Sector (ICB L2)
Công nghệ Thông tin
Industry (ICB L3)
Phần mềm & Dịch vụ Máy tính
Sub-industry
Phần mềm
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
trương gia bình
Indiv
6.9%
117.3 trieu
Tổng Công ty Đầu Tư Và Kinh Doanh Vốn Nhà Nước
State
5.7%
96.6 trieu
Red River Holding
Inst
4.6%
21.0 trieu
Công ty TNHH QT
Inst
3.7%
54.3 trieu
Deutsche Bank Aktiengesellchaft, London Branch
Inst
2.4%
9.6 trieu
Công ty Cổ phần Quản Lý Quỹ đầu tư Dragon Capital Việt Nam
Inst
2.0%
25.1 trieu
Ngân hàng Deutsche Aktiengesellschaft
Inst
1.8%
7.4 trieu
Stichting Depositary Apg Emerging Markets Equity Pool
Inst
1.7%
21.1 trieu
Vinacapital Vietnam Opportunity Fund Ltd.
Inst
1.6%
22.8 trieu
Bùi Quang Ngọc
Indiv
1.5%
25.3 trieu
Trương Thị Thanh Thanh
Indiv
1.5%
21.8 trieu
Hoàng Minh Châu
Indiv
1.4%
5.6 trieu
CTBC Vietnam Equity Fund
Inst
1.4%
17.5 trieu
Phan Ngô Tống Hưng
Indiv
1.3%
5.3 trieu
Schroder International Selection Fund
Inst
1.3%
19.5 trieu
Macquarie Bank Limited Obu
Inst
1.2%
17.1 trieu
Vietnam Holding Ltd
Inst
1.1%
8.6 trieu
Ntasian Discovery Master Fund
Inst
1.1%
16.0 trieu
Government Of Singapore
State
1.0%
15.2 trieu
nguyen-thanh-nam
Indiv
0.9%
3.7 trieu
Đỗ Cao Bảo
Indiv
0.9%
15.9 trieu
Vietnam Equity Holding
Inst
0.9%
3.6 trieu
Vietnam Dragon Fund Limited
Inst
0.9%
3.6 trieu
Vietnam Enterprise Investments Limited
Inst
0.8%
9.7 trieu
PXP Vietnam Emerging Equity Fund
Inst
0.7%
4.9 trieu
Lê Quang Tiến
Indiv
0.6%
2.5 trieu
Norges Bank
Inst
0.6%
7.5 trieu
DC Developing Markets Strategies Public Limited Company
Inst
0.6%
7.2 trieu
Wareham Group Limited
Inst
0.6%
7.1 trieu
Deutsche Asset Management (Asia) Limited
Inst
0.6%
2.2 trieu
Hanoi Investments Holdings Limited
Inst
0.5%
6.1 trieu
Dương Dũng Triều
Indiv
0.4%
2.7 trieu
Grinling International Limited
Inst
0.4%
4.8 trieu
Nguyễn Thế Phương
Indiv
0.4%
6.1 trieu
Nguyễn Văn Khoa
Indiv
0.3%
5.4 trieu
Nguyễn Minh Sơn
Indiv
0.3%
993.710
nguyen-khac-thanh
Indiv
0.2%
1.1 trieu
Hoàng Việt Anh
Indiv
0.2%
2.9 trieu
Venner Group Limited
Inst
0.2%
2.7 trieu
Trần Quốc Hoài
Indiv
0.2%
782.690
Phạm Minh Tuấn
Indiv
0.2%
3.0 trieu
Hoàng Nam Tiến
Indiv
0.2%
644.986
nguyen-diep-tung
Indiv
0.2%
600.406
balestrand limited
Inst
0.2%
1.9 trieu
nguyen-khai-hoan
Indiv
0.1%
2.5 trieu
Nguyễn Thị Phượng
Indiv
0.1%
415.250
Lê Thế Hùng
Indiv
0.1%
328.125
Board & Management
Trương Gia Bình6.9%
Chủ tịch Hội đồng Quản trị
Bùi Quang Ngọc1.5%
Phó Chủ tịch Hội đồng Quản trị
Đỗ Cao Bảo0.9%
Thành viên Hội đồng Quản trị
Nguyễn Thế Phương0.4%
Phó Tổng Giám đốc
Nguyễn Văn Khoa0.3%
Tổng Giám đốc
Hoàng Việt Anh0.2%
Phó Tổng Giám đốc
Nguyễn Khải Hoàn0.1%
Thành viên Ban kiểm soát
Hoàng Hữu Chiến
Kế toán trưởng
Nguyễn Việt Thắng
Trưởng Ban kiểm soát
Hamaguchi Tomokazu
Thành viên Hội đồng Quản trị độc lập
Jean Charles Belliol
Thành viên Hội đồng Quản trị độc lập
Dương Hoàng Phú
Phụ trách Công bố thông tin
Dan E Khoo
Thành viên Hội đồng Quản trị độc lập
Lê Song Lai
Thành viên Hội đồng Quản trị
Nguyễn Thị Kim Anh
Thành viên Ban kiểm soát
Vũ Anh Tú
Giám đốc Công nghệ
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 →