VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

HTP

Technology
Công ty Cổ phần In Sách Giáo Khoa Hòa Phát
Truyền thôngCT
1.200
VND · Last close
Valuation Verdict
Undervalued
Very Low
-120%Fair Value+120%
Intrinsic Value
95.873
Current
1.200
Gap
+500.0%
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)
35.61%
+
Kd(1-t)
3.03%
x
D/(D+E)
64.39%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
95.873
40%P/E Value
Blended Intrinsic
95.873
Value Decomposition
39%
61%
Explicit period (39%)Terminal value (61%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — HTP

Earnings Quality

Fiscal year 2024

23
Poor
Accrual Quality
54
Cash Conversion
40
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2023

-2.42
Moderate
DSRI
0.982
GMI
0.878
AQI
1.006
SGI
1.206
DEPI
1.159
SGAI
1.232
TATA
-0.003
LVGI
1.035

HTP exhibits a Beneish M-Score of -2.4213, indicating a lower likelihood of earnings manipulation. However, the earnings quality metrics reveal significant weaknesses, particularly in revenue recognition and margin quality, which raise concerns about the sustainability of reported earnings.

Red Flags
  • SGI of 1.2057 indicates aggressive growth that may not be supported by underlying fundamentals.
  • eq_receivables score of 49.3/100 suggests potential issues in collecting receivables, which could impact cash flow.
Positive Signals
  • High accrual score of 98.9/100 indicates strong earnings quality in terms of accrual management.
  • Cash conversion score of 100.0/100 suggests effective cash flow management.
Ownership Risk

The ownership structure is heavily concentrated among a few individuals, which may lead to governance risks and potential conflicts of interest in decision-making.

Recommendation

Investors should closely monitor HTP's revenue recognition practices and cash flow management. Consider a cautious approach to investment until improvements in earnings quality metrics are observed.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
-0.14
Distress Zone
Sharpe
-2.78
Negative
Composite
36
Weak
Price Risk
Momentum
-91.8%
Volatility
151.0%
Max Drawdown
-95.5%

Key Ratios

Fiscal year 2024
-1.14P/E
P/B0.16
P/S85.25
ROE-12.5%
ROA-1.7%
EPS-1224.25
BVPS8848.91
Gross Margin-44.2%
Net Margin-7454.5%
D/E2.36
Current Ratio0.84
Rev Growth-98.5%
Profit Growth-3279.3%
EV/EBITDA-47.70
Div Yield0.0%

Company Overview

Issued Shares
91.8M
Charter Capital
918.0B 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 HTP — hover nodes for intel, click to navigate

Shareholders
Nguyễn Thị Kim Hiếu
Indiv
21.8%
20.0 trieu
Đinh Thị Hoài Thương
Indiv
16.1%
265.000
Vũ Lã Mạnh Hào
Indiv
14.9%
245.000
Võ Mỹ Tiên
Indiv
11.4%
10.5 trieu
Mai Lê Hồng Sương
Indiv
10.2%
9.4 trieu
Lê Thị Tuyết Nhung
Indiv
5.5%
90.600
Ngô Trọng Vinh
Indiv
5.5%
90.400
Công ty Cổ phần Chứng khoán Thành Công
Inst
4.9%
4.5 trieu
Công ty TNHH MTV Nhà Xuất Bản Giáo Dục Việt Nam
Inst
0.4%
381.600
Công ty TNHH Đà Nẵng HQ Investment
Inst
0.3%
315.000
Đinh Châu Tâm Hạnh
Indiv
0.2%
3.000
nguyen-thanh-tung
Indiv
0.2%
3.000
Board & Management
Lê Quốc Kỳ Quang
Chủ tịch Hội đồng Quản trị
Đỗ Tuấn Anh
Kế toán trưởng
Trần Hoàng Anh Tuấn
Thành viên Hội đồng Quản trị
Vương Quang Hưng
Thành viên Hội đồng Quản trị
Nguyễn Thị Hoàng Vân
Trưởng Ban kiểm soát
PHẠM HẢI ĐĂNG
Đội trưởng đội xây dựng
Nguyễn Thị Thu Mai
Thành viên Ban kiểm soát
Phạm Duy
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phạm Thị Thu Hương
Thành viên Hội đồng Quản trị
Hồ Phú Cường
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 →