VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Utilities sector

MTG

Utilities
Công ty Cổ phần MT Gas
Điện, nước & xăng dầu khí đốt/Nước & Khí đốtCT
7.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
18.857
Current
7.000
Gap
+169.4%
ModelDDM 3STAGE

Valuation Breakdown

CTĐiện, nước & xăng dầu khí đốtUtility
Classified as utility because ICB sector "Điện, nước & xăng dầu khí đốt" maps to the utility group
Model3-Stage DDM
Value = Sum of [DPS x (1+g)^t / (1+Ke)^t] + Terminal Dividend / (Ke - g_terminal)

The Dividend Discount Model values a stock based on its future dividend payments, discounted to present value. The 3-stage variant captures three phases of a company's life: high growth (years 1-3), a transition period where growth declines linearly (years 4-6), and a terminal stage of stable, perpetual growth (year 7+). As John D. Rockefeller said: "The only thing that gives me pleasure is to see my dividends coming in."

1
Cost of Equity (Ke)
Risk-Free (Rf)
4.50%
+
Betasector default
0.600
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
8.70%
2
Growth Estimate
Sector Default2.00%
3
Model Inputs
DPS source:Actual dividends
DPS1.000
Payout ratio49.7%
4
Valuation
Dividends Per Share
1.000
Base Growth
2.00%
Cost of Equity
8.70%
Terminal Growth
3.50%
DDM Value
18.857
Value Decomposition
26%
74%
Explicit period (26%)Terminal value (74%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — MTG

Earnings Quality

Fiscal year 2024

24
Poor
Accrual Quality
17
Cash Conversion
100
Receivables
1
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-4.57
Low Risk
DSRI
0.725
GMI
0.597
AQI
0.275
SGI
0.912
DEPI
0.628
SGAI
1.292
TATA
-0.270
LVGI
0.679

The Beneish M-Score of -4.5708 indicates that MTG is unlikely to be manipulating earnings, as it falls well below the threshold of -1.78. However, the low Earnings Quality Score of 23.6/100, particularly concerning metrics like eq_margin and eq_revenue, raises significant concerns about the sustainability and transparency of its earnings.

Red Flags
  • Earnings Quality Score of 23.6/100 indicates poor earnings quality, especially with eq_margin and eq_revenue both at 0.0/100.
  • The high SGAI of 1.2924 suggests excessive selling, general, and administrative expenses relative to sales, which could indicate inefficiencies.
Positive Signals
  • The DSRI of 0.7246 suggests that accounts receivable are growing at a slower rate than sales, which is a positive sign for cash flow.
  • The eq_cash_conv score of 100.0/100 indicates strong cash conversion from earnings, suggesting that the company is effectively turning its earnings into cash.
Ownership Risk

The ownership structure is heavily concentrated, with the top shareholder holding 40.7%. This concentration could lead to governance risks and potential conflicts of interest, particularly if decisions favor the majority shareholder over minority interests.

Recommendation

Investors should closely monitor MTG's earnings quality and operational efficiency, particularly in managing expenses. It may be prudent to adopt a cautious approach, considering the high ownership concentration and potential governance risks.

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

Quantitative Scores

F-Score
8/9
Strong
Z-Score
3.17
Safe Zone
Sharpe
-0.12
Negative
Composite
44
Weak
Price Risk
Momentum
-1.4%
Volatility
116.1%
Max Drawdown
-45.8%

Key Ratios

Fiscal year 2024
8.57P/E
P/B0.55
P/S0.11
ROE9.2%
ROA3.3%
EPS868.94
BVPS12230.80
Gross Margin5.3%
Net Margin1.4%
D/E1.07
Current Ratio1.44
Rev Growth-10.1%
Profit Growth560.1%
EV/EBITDA2.40
Div Yield14.9%

Company Overview

Issued Shares
10.4M
Charter Capital
104.5B VND
Sector (ICB L2)
Điện, nước & xăng dầu khí đốt
Industry (ICB L3)
Nước & Khí đốt
Sub-industry
Phân phối xăng dầu & khí đốt
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty Cổ phần Tập đoàn Dầu khí An Pha
Inst
40.7%
4.3 trieu
nguyen-anh-tu
Indiv
28.7%
3.0 trieu
Trương Hữu Phước
Indiv
15.3%
1.6 trieu
Công ty Cổ phần Chứng khoán Rồng Việt
Inst
4.8%
573.110
Trần Quang Tuyến
Indiv
3.3%
390.000
Vũ Đại Bách
Indiv
0.9%
53.500
Board & Management
Vũ Đại Bách0.9%
Thành viên Hội đồng Quản trị
Nguyễn Nhật Sơn
Giám đốc Kinh doanh
Phạm Quốc Tuấn
Phó Tổng Giám đốc
Nguyễn Minh Sang
Trưởng phòng Tài chính - Kế toán
Trần Quang Tùng
Chủ tịch Hội đồng Quản trị
Hoàng Diệu Linh
Thành viên Hội đồng Quản trị
Đỗ Thị Thanh Hương
Thành viên Hội đồng Quản trị
Hiroshima Ikeno
Thành viên Hội đồng Quản trị
Vũ Thanh Hòa
Thành viên Hội đồng Quản trị
Nguyễn Quang Hợp
Thành viên Ban kiểm soát
PHẠM LÂM TRIỀU
Thành viên Ban kiểm soát
Nguyễn Thanh Trường
Trưởng Ban kiểm soát
Lại Văn Tú
Thành viên Hội đồng Quản trị
Lê Nguyên
Giám đốc Nhà máy
Nguyễn Thanh Phúc
Kế toán trưởng
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 →