VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

GLT

Consumer
Công ty Cổ phần Kỹ thuật điện Toàn Cầu
Hàng cá nhân & Gia dụng/Hàng hóa giải tríCT
29.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
104.272
Current
29.000
Gap
+259.6%
ModelFCF DCF

Valuation Breakdown

CTHàng cá nhân & Gia dụngConsumer
Classified as consumer because ICB sector "Hàng cá nhân & Gia dụng" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
76.83%
+
Kd(1-t)
6.27%
x
D/(D+E)
23.17%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend4.00%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF62.16B
Projection years10
4
Valuation
Base FCF
62.16B
Growth Rate
4.00%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
104.272
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — GLT

Earnings Quality

Fiscal year 2025

53
Fair
Accrual Quality
24
Cash Conversion
100
Receivables
100
Margin Stability
13
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.91
Moderate
DSRI
0.989
GMI
1.165
AQI
1.567
SGI
2.243
DEPI
0.926
SGAI
0.621
TATA
-0.234
LVGI
0.404

The Beneish M-Score of -1.907 indicates a potential risk of earnings manipulation, as it is below the threshold of -1.78. While the earnings quality score of 53.0 suggests moderate performance, the low accrual and revenue metrics raise concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -1.907 indicates potential earnings manipulation risk.
  • Earnings Quality Score of 53.0 is low, particularly driven by an eq_margin of 12.7/100 and eq_revenue of 0.0/100, suggesting poor revenue recognition practices.
Positive Signals
  • Cash conversion metrics are strong with eq_cash_conv at 100.0/100, indicating effective cash management.
  • The company has a relatively low DSRI of 0.9887, suggesting that inventory levels are well-managed compared to sales.
Ownership Risk

The significant institutional ownership, particularly by Công ty Cổ phần Công nghệ ITD at 50.0%, may provide stability; however, the concentration of ownership raises concerns about potential governance issues and lack of minority shareholder protection.

Recommendation

Investors should closely monitor GLT's financial disclosures for signs of earnings manipulation and consider a cautious approach given the elevated risk profile. Engaging with management regarding their revenue recognition policies could provide further insights.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
6.18
Safe Zone
Sharpe
-0.06
Negative
Composite
57
Fair
Price Risk
Momentum
-6.3%
Volatility
61.5%
Max Drawdown
-54.2%

Key Ratios

Fiscal year 2025
14.58P/E
P/B2.04
P/S0.77
ROE15.0%
ROA7.7%
EPS2126.84
BVPS15175.14
Gross Margin17.5%
Net Margin5.3%
D/E0.30
Current Ratio4.07
Rev Growth124.3%
Profit Growth225.9%
EV/EBITDA8.72
Div Yield0.0%

Company Overview

Issued Shares
10.5M
Charter Capital
104.6B VND
Sector (ICB L2)
Hàng cá nhân & Gia dụng
Industry (ICB L3)
Hàng hóa giải trí
Sub-industry
Điện tử tiêu dùng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Công nghệ ITD
Inst
50.0%
4.7 trieu
Công ty Cổ Phần Đầu Tư Tánh Linh
Inst
11.1%
1.0 trieu
Mai Minh Tân
Indiv
5.4%
504.200
Võ Hùng Vĩ
Indiv
5.2%
450.096
VietNam Infrastructure Holding Limited
Inst
3.6%
331.000
america limited liability company
Inst
3.1%
256.280
nguyen-huong-giang
Indiv
2.2%
201.701
Tạ Huy Phong
Indiv
1.5%
119.876
Nguyễn Ngọc Duy
Indiv
1.2%
115.190
Doãn Thị Bích Ngọc
Indiv
1.1%
101.059
Nguyễn Hữu Dũng
Indiv
1.1%
98.206
nguyen-khac-dung
Indiv
0.9%
81.102
Lâm Ngọc Thủy
Indiv
0.7%
56.360
Lê Thị Ngọc Phượng
Indiv
0.5%
50.420
Mai Ngọc Phượng
Indiv
0.3%
27.502
nguyen-thanh-thuy
Indiv
0.3%
27.000
Trịnh Thị Thúy Liễu
Indiv
0.3%
22.960
Quyền Huy Ánh
Indiv
0.2%
18.815
Trần Thị Thu Hiền
Indiv
0.2%
14.836
Nguyễn Hữu Tiến
Indiv
0.2%
15.008
nguyen-thi-mai-huong
Indiv
0.1%
10.000
Board & Management
Tạ Huy Phong1.5%
Giám đốc điều hành/Thành viên Hội đồng Quản trị
Nguyễn Hữu Dũng1.1%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Mai Ngọc Phượng0.3%
Kế toán trưởng
Quyền Huy Ánh0.2%
Thành viên Hội đồng Quản trị
Lâm Thiếu Quân
Chủ tịch Hội đồng Quản trị
Đỗ Thị Thu Hà
Thành viên Ban kiểm soát
Lê Công Việt
Phó Giám đốc
Nguyễn Mộng Phương Kiều
Phụ trách Công bố thông tin
Phan Thị Kim Anh
Thành viên Ban kiểm soát
Vĩnh Nhi
Phó Giám đốc
Cao Mỹ Phương
Thành viên Ban kiểm soát
Nguyễn Vĩnh Thuận
Thành viên Hội đồng Quản trị
Trương Thái Quảng
Phó 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 →