VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Utilities sector

NT2

Utilities
Công ty Cổ phần Điện lực Dầu khí Nhơn Trạch 2
Điện, nước & xăng dầu khí đốt/Sản xuất & Phân phối ĐiệnCT
27.900
VND · Last close
Valuation Verdict
Fairly Valued
Very Low
-120%Fair Value+120%
Intrinsic Value
28.285
Current
27.900
Gap
+1.4%
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
fundamental equity blend2.00%
3
Model Inputs
DPS source:Actual dividends
DPS1.500
Payout ratio83.3%
4
Valuation
Dividends Per Share
1.500
Base Growth
2.00%
Cost of Equity
8.70%
Terminal Growth
3.50%
DDM Value
28.285
Value Decomposition
26%
74%
Explicit period (26%)Terminal value (74%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — NT2

Earnings Quality

Fiscal year 2025

56
Fair
Accrual Quality
100
Cash Conversion
81
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-3.00
Low Risk
DSRI
0.953
GMI
0.062
AQI
0.221
SGI
1.313
DEPI
0.846
SGAI
0.710
TATA
-0.001
LVGI
0.929

NT2 exhibits a Beneish M-Score of -3.0023, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 56.1/100, particularly low margins and revenue metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Earnings quality score of 56.1/100 indicates potential issues with earnings sustainability, particularly with margins and revenue metrics both at 0.0/100.
Positive Signals
  • Beneish M-Score of -3.0023 suggests a low likelihood of earnings manipulation, which is a positive signal for investors.
Ownership Risk

The ownership structure is heavily concentrated, with Tổng Công ty Điện lực Dầu khí Việt Nam holding 59.4%, which may limit minority shareholder influence and increase governance risks.

Recommendation

Investors should closely monitor NT2's earnings quality metrics and consider diversifying their portfolio to mitigate risks associated with concentrated ownership.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
2.93
Grey Zone
Sharpe
0.88
Positive
Composite
59
Fair
Price Risk
Momentum
+27.7%
Volatility
29.0%
Max Drawdown
-23.5%

Key Ratios

Fiscal year 2025
7.85P/E
P/B1.66
P/S1.01
ROE22.4%
ROA11.2%
EPS3472.61
BVPS16426.51
Gross Margin14.0%
Net Margin12.8%
D/E0.93
Current Ratio1.79
Rev Growth31.3%
Profit Growth1106.0%
EV/EBITDA6.09
Div Yield0.0%

Company Overview

Issued Shares
287.9M
Charter Capital
2878.8B VND
Sector (ICB L2)
Điện, nước & xăng dầu khí đốt
Industry (ICB L3)
Sản xuất & Phân phối Điện
Sub-industry
Sản xuất & Phân phối Điện
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for NT2 — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Điện lực Dầu khí Việt Nam
Inst
59.4%
170.9 trieu
Ngân hàng Thương mại Cổ phần Đại chúng Việt Nam
Inst
10.3%
28.2 trieu
Công ty TNHH Phát Triển Công Nghệ
Inst
8.3%
23.8 trieu
Samarang Ucits - Samarang Asian Prosperity
Inst
5.0%
14.4 trieu
apollo asia fund
Inst
3.3%
9.4 trieu
Ngân hàng Thương mại Cổ phần Đầu tư và Phát triển Việt Nam
Inst
2.3%
6.4 trieu
Tập đoàn Điện lực Việt Nam
Inst
2.3%
6.4 trieu
Norges Bank
Inst
1.8%
4.8 trieu
amersham industries limited
Inst
1.7%
4.6 trieu
Panah Master Fund
Inst
1.7%
4.8 trieu
Tổng Công ty IDICO
Inst
1.4%
3.8 trieu
VanEck Vietnam ETF
Inst
1.4%
3.9 trieu
tct cơ điện xây dựng nông nghiệp và thủy lợi
Inst
0.9%
2.6 trieu
Tổng Công ty Sông Đà
Inst
0.9%
2.6 trieu
Tổng Công ty Xây dựng số 1 - CTCP
State
0.9%
2.6 trieu
Tổng Công ty Cơ khí Xây dựng - CTCP
State
0.7%
1.9 trieu
Đặng Thị Ngọc Bích
Indiv
0.6%
1.6 trieu
DC Developing Markets Strategies Public Limited Company
Inst
0.4%
1.1 trieu
Tổng Công ty Cổ phần Sông Hồng
Inst
0.4%
1.0 trieu
Board & Management
Ngô Đức Nhân
Thành viên Hội đồng Quản trị/Giám đốc
Nguyễn Hữu Minh
Trưởng Ban kiểm soát
Uông Ngọc Hải
Chủ tịch Hội đồng Quản trị
Hồ Xuân Lan
Người phụ trách quản trị công ty
Lương Ngọc Anh
Thành viên Hội đồng Quản trị
Phan Thị Thúy Lan
Thành viên Hội đồng Quản trị độc lập
Nguyễn Thị Hà
Phó Giám đốc
Lê Việt An
Kế toán trưởng
Trần Quốc Hùng
Thành viên Ban kiểm soát
Nguyễn Văn Kỳ
Thành viên Ban kiểm soát
Nguyễn Văn Quyền
Phó Giám đốc/Phụ trách Công bố thông tin
Trần Quang Mẫn
Phó Giám đốc
Nguyễn Công Dũng
Thành viên Hội đồng Quản trị
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 →