VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

SBD

Technology
Công ty Cổ phần Công nghệ Sao Bắc Đẩu
Công nghệ Thông tin/Phần mềm & Dịch vụ Máy tínhCT
7.300
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
51.016
Current
7.300
Gap
+500.0%
ModelDCF PE BLEND

Valuation Breakdown

CTCông nghệ Thông tinTechnology
Classified as technology because ICB sector "Công nghệ Thông tin" maps to the technology group
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)
18.99%
+
Kd(1-t)
5.59%
x
D/(D+E)
81.01%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend5.33%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E10.66x
4
Valuation
60%DCF Value
82.920
40%P/E Value
3.160
Blended Intrinsic
51.016
Value Decomposition
40%
60%
Explicit period (40%)Terminal value (60%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — SBD

Earnings Quality

Fiscal year 2023

81
Good
Accrual Quality
48
Cash Conversion
100
Receivables
100

Financial Forensics

Beneish M-Score · 2023

-3.45
Low Risk
DSRI
0.676
GMI
0.910
AQI
1.179
SGI
0.902
DEPI
1.392
SGAI
0.964
TATA
-0.146
LVGI
0.923

The Beneish M-Score of -3.4452 indicates a low likelihood of earnings manipulation, significantly below the threshold of -1.78. The earnings quality score of 81.4/100, particularly strong cash conversion metrics, suggests solid operational performance.

Positive Signals
  • Earnings Quality Score of 81.4/100 indicates strong overall earnings quality.
  • Cash conversion metrics are perfect at 100.0/100, suggesting excellent cash flow management.
Ownership Risk

The ownership structure is concentrated among a few individuals, which may lead to governance risks but also indicates potential alignment of interests among major shareholders.

Recommendation

Maintain a watchful eye on operational performance and cash flow metrics, while considering a potential investment due to the strong earnings quality indicators.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.44
Distress Zone
Sharpe
-0.05
Negative
Composite
76
Strong
Price Risk
Momentum
-6.3%
Volatility
82.8%
Max Drawdown
-34.1%

Key Ratios

Fiscal year 2023
19.87P/E
P/B0.73
P/S0.14
ROE3.9%
ROA0.7%
EPS395.01
BVPS10735.89
Gross Margin19.3%
Net Margin0.7%
D/E3.42
Current Ratio1.04
Rev Growth-9.8%
Profit Growth-56.3%
EV/EBITDA5.33
Div Yield0.0%

Company Overview

Issued Shares
13.9M
Charter Capital
139.2B VND
Sector (ICB L2)
Công nghệ Thông tin
Industry (ICB L3)
Phần mềm & Dịch vụ Máy tính
Sub-industry
Phần mềm
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Nguyễn Đức Quang
Indiv
16.6%
2.3 trieu
Mai Thị Thúy Mai
Indiv
7.3%
1.0 trieu
Hoàng Minh Châu
Indiv
6.2%
617.482
nguyen-viet-thang-2
Indiv
4.8%
667.820
Đỗ Văn Hào
Indiv
4.3%
605.707
Lê Hồng Phong
Indiv
4.1%
559.945
Trần Tuyên Đức
Indiv
3.3%
464.305
Hoàng Hải Thịnh
Indiv
3.3%
383.402
Nguyễn Xuân Trường
Indiv
2.5%
346.571
Trần Phương Lan
Indiv
2.5%
345.320
Lê Quốc Khánh
Indiv
1.8%
251.200
Hoàng Mạnh Cường
Indiv
1.0%
143.504
Ngô Tiến Mạnh
Indiv
0.8%
113.400
Tạ Thị Hồng Đào
Indiv
0.8%
104.378
Đặng Nam Sơn
Indiv
0.7%
94.564
Nguyễn Hồng Minh
Indiv
0.6%
76.300
Bùi Anh Tâm
Indiv
0.5%
69.620
Lê Nguyễn Anh Uyên
Indiv
0.3%
47.400
Trần Phan-Thúy An
Indiv
0.3%
28.421
Nguyễn Minh Bảo Châu
Indiv
0.3%
35.619
Nguyễn Thị Minh Huấn
Indiv
0.2%
18.010
Board & Management
Mai Thị Thúy Mai7.3%
Trưởng Ban kiểm soát
Nguyễn Việt Thắng4.8%
Thành viên Hội đồng Quản trị
Đỗ Văn Hào4.3%
Thành viên Hội đồng Quản trị
Lê Hồng Phong4.1%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Trần Tuyên Đức3.3%
Phó Chủ tịch Hội đồng Quản trị
Hoàng Hải Thịnh3.3%
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Xuân Trường2.5%
Phó Tổng Giám đốc
Lê Nguyễn Anh Uyên0.3%
Phụ trách Công bố thông tin
Nguyễn Thị Minh Huấn0.2%
Thành viên Ban kiểm soát
Ngô Lê Việt Anh
Kế toán trưởng
Nguyễn Thị Thu Hiền
Thành viên Ban kiểm soát
Phạm Trần Ngọc Chương
Giám đốc Tài chính
TRẦN ANH TUẤN
Chủ tịch Hội đồng Quản trị
Phan Việt Linh
Phó Tổng Giám đốc
Nguyễn Xuân Quang
Phó Tổng Giám đốc
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 →