VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

IBD

Technology
Công ty Cổ phần In Tổng hợp Bình Dương
Truyền thôngCT
5.400
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
17.300
Current
5.400
Gap
+220.4%
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)
92.98%
+
Kd(1-t)
6.37%
x
D/(D+E)
7.02%
=
WACC
13.09%
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
12.431
40%P/E Value
24.604
Blended Intrinsic
17.300
Value Decomposition
53%
47%
Explicit period (53%)Terminal value (47%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — IBD

Earnings Quality

Fiscal year 2024

34
Weak
Accrual Quality
75
Cash Conversion
44
Receivables
22
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-1.99
Moderate
DSRI
1.141
GMI
0.727
AQI
1.392
SGI
0.970
DEPI
1.251
SGAI
0.789
TATA
0.063
LVGI
0.954

The Beneish M-Score of -1.9892 indicates a potential risk of earnings manipulation, as it is below the threshold of -1.78. Coupled with a low Earnings Quality Score of 34.2, particularly concerning metrics like receivables and revenue, this stock raises significant red flags regarding financial integrity.

Red Flags
  • Beneish M-Score of -1.9892 indicates potential earnings manipulation.
  • Earnings Quality Score of 34.2/100 suggests poor earnings quality, especially with eq_receivables at 21.9/100 and eq_revenue at 0.0/100.
Positive Signals
  • DSRI of 1.1414 indicates a slight increase in receivables relative to sales, which can be a positive sign if managed properly.
  • SGI of 0.9698 indicates stable sales growth, which may reflect a resilient market position.
Ownership Risk

The top shareholders include a significant institutional stake of 29.0%, which can provide stability; however, the high concentration of individual ownership (38.6% combined) raises concerns about governance and potential conflicts of interest.

Recommendation

Investors should conduct further due diligence, particularly on cash flow and revenue recognition practices, and consider monitoring for any changes in ownership structure or governance practices.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
9.23
Safe Zone
Sharpe
-0.08
Negative
Composite
38
Weak
Price Risk
Momentum
-29.0%
Volatility
65.0%
Max Drawdown
-39.8%

Key Ratios

Fiscal year 2024
5.87P/E
P/B0.84
P/S1.15
ROE15.8%
ROA14.6%
EPS1863.42
BVPS12400.17
Gross Margin28.6%
Net Margin20.5%
D/E0.08
Current Ratio13.46
Rev Growth-2.9%
Profit Growth64.7%
EV/EBITDA4.08
Div Yield5.8%

Company Overview

Issued Shares
9.0M
Charter Capital
90.0B 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 IBD — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH MTV Xổ Số Kiến Thiết Bình Dương
Inst
29.0%
2.6 trieu
Hách Thanh Toàn
Indiv
19.8%
1.8 trieu
Nguyễn Thị Như Hoa
Indiv
15.3%
1.4 trieu
Nguyễn Thị Thùy Dương
Indiv
3.5%
311.891
Trần Thị Hương Xuân
Indiv
3.1%
282.080
NGUYỄN CÔNG LUẬN
Indiv
2.0%
179.021
nguyen-minh-hieu
Indiv
1.1%
100.600
Nguyễn Hoàng Thắng
Indiv
1.1%
100.600
ĐẶNG HOÀNG ÂN
Indiv
0.9%
81.500
Board & Management
Nguyễn Thị Thùy Dương3.5%
Thành viên Hội đồng Quản trị
Trần Thị Hương Xuân3.1%
Chủ tịch Hội đồng Quản trị
NGUYỄN CÔNG LUẬN2.0%
Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Minh Hiếu1.1%
Phó Giám đốc
Lê Thị Hồng Thu
Thành viên Ban kiểm soát
Nguyễn Văn Ngàn
Phó Giám đốc
Nguyễn Tuấn Hùng
Kế toán trưởng
Hách Thanh Thắng
Thành viên Hội đồng Quản trị
Nguyễn Xuân Hân
Thành viên Ban kiểm soát
Trần Trọng Nghĩa
Thành viên Hội đồng Quản trị
Lê Thị Ánh Tuyết
Trưởng 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 →