VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

PNC

Technology
Công ty Cổ phần Văn hóa Phương Nam
Truyền thôngCT
29.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
14.520
Current
29.500
Gap
-50.8%
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)
33.61%
+
Kd(1-t)
5.73%
x
D/(D+E)
66.39%
=
WACC
10.00%
2
Growth Estimate
Sector Default8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
22.767
40%P/E Value
2.149
Blended Intrinsic
14.520
Value Decomposition
39%
61%
Explicit period (39%)Terminal value (61%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PNC

Earnings Quality

Fiscal year 2025

74
Good
Accrual Quality
80
Cash Conversion
100
Receivables
95
Margin Stability
0
Revenue Quality
68

Financial Forensics

Beneish M-Score · 2025

-2.56
Low Risk
DSRI
0.911
GMI
1.058
AQI
1.389
SGI
0.969
DEPI
1.630
SGAI
1.021
TATA
-0.049
LVGI
0.987

The Beneish M-Score of -2.559 indicates a low likelihood of earnings manipulation, as it is well below the manipulation threshold of -1.78. However, the earnings quality score of 74.3 suggests some concerns, particularly with a zero score in the earnings margin metric, indicating potential issues with profitability.

Red Flags
  • Earnings margin score of 0.0/100 indicates a lack of profitability despite positive cash conversion metrics.
  • High concentration of ownership with the top shareholder holding 48.4% raises concerns about governance and potential conflicts of interest.
Positive Signals
  • Strong cash conversion score of 100.0/100 suggests robust cash flow generation.
  • Beneish components such as DSRI (0.9115) and SGI (0.9687) indicate stable revenue and inventory management.
Ownership Risk

The top shareholder's 48.4% stake could lead to governance risks, as decisions may favor the interests of a few over minority shareholders. This concentration may limit transparency and accountability.

Recommendation

Investors should closely monitor earnings performance and profitability metrics, particularly the earnings margin. Consider diversifying holdings to mitigate risks associated with ownership concentration.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.79
Distress Zone
Sharpe
0.56
Positive
Composite
54
Fair
Price Risk
Momentum
+11.1%
Volatility
75.2%
Max Drawdown
-43.9%

Key Ratios

Fiscal year 2025
150.76P/E
P/B1.68
P/S0.52
ROE1.1%
ROA0.4%
EPS185.06
BVPS16639.22
Gross Margin38.3%
Net Margin0.3%
D/E1.98
Current Ratio1.34
Rev Growth-3.2%
Profit Growth-80.0%
EV/EBITDA-16.80
Div Yield0.0%

Company Overview

Issued Shares
11.0M
Charter Capital
110.4B 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 PNC — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH Một thành viên Thương Mại Dịch Vụ Tân Lực Miền Nam
Inst
48.4%
5.3 trieu
Tổng Công ty Công Nghiệp - In - Bao Bì Liksin
Inst
15.0%
1.7 trieu
Trần Thị Ngọc Bích
Indiv
5.0%
538.280
Công ty Cổ phần Hồng Ngân
Inst
4.7%
521.950
Đỗ Hoàng Trang
Indiv
4.5%
495.155
Đặng Bá Tùng
Indiv
4.4%
489.170
Intereffekt Investment Funds N.V
Inst
4.1%
450.000
Indochina Capital Vietnam Holdings Ltd.
Inst
3.9%
434.104
THE CARAVEL FUND ( INTERNATIONAL) LIMITTED
Inst
2.9%
321.400
VOF Investment Limited
Inst
2.9%
317.764
Phạm Vĩnh Đức
Indiv
1.7%
179.030
Công ty Cổ phần Chứng khoán Bảo Việt
Inst
1.1%
116.010
Công ty TNHH Bảo hiểm Nhân thọ Prudential Việt Nam
Inst
0.8%
93.000
Nguyễn Quang Vinh
Indiv
0.2%
17.190
Board & Management
Nguyễn Đức Long
Thành viên Hội đồng Quản trị
Võ Ngọc Xuân
Chủ tịch Hội đồng Quản trị
Phan Quốc Hưng
Kế toán trưởng
Maria
Người phụ trách quản trị công ty
Nguyễn Như Quỳnh
Giám đốc Tài chính/Phó Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Võ Thành Đông Phương
Thành viên Hội đồng Quản trị
Huỳnh Thị Thanh Trúc
Thành viên Ban kiểm soát
Huỳnh Kim Đảnh
Trưởng Ban kiểm soát
Dương Thị Kim Đính
Thành viên Ban kiểm soát
Nguyễn Hữu Hoạt
Phó Chủ tịch Hội đồng Quản trị/Tổng Giám đốc/Phụ trách Công bố thông tin
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 →