VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

STC

Technology
Công ty Cổ phần Sách và Thiết bị trường học Thành phố Hồ Chí Minh
Truyền thôngCT
14.200
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
19.937
Current
14.200
Gap
+40.4%
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)
65.31%
+
Kd(1-t)
7.01%
x
D/(D+E)
34.69%
=
WACC
11.32%
2
Growth Estimate
fundamental firm blend5.11%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E10.22x
4
Valuation
60%DCF Value
23.002
40%P/E Value
15.339
Blended Intrinsic
19.937
Value Decomposition
47%
53%
Explicit period (47%)Terminal value (53%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — STC

Earnings Quality

Fiscal year 2025

55
Fair
Accrual Quality
91
Cash Conversion
50
Receivables
22
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.36
Moderate
DSRI
0.763
GMI
1.110
AQI
1.437
SGI
0.812
DEPI
0.973
SGAI
0.915
TATA
0.023
LVGI
0.542

STC exhibits signs of potential earnings manipulation with a Beneish M-Score of -2.3603, significantly below the manipulation threshold of -1.78. While the company shows strong earnings quality in terms of accruals and margins, the low revenue quality score raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of -2.3603 indicates potential earnings manipulation, as it is well below the threshold of -1.78.
  • Revenue quality score of 0.0/100 suggests that reported revenues may not be reliable, raising concerns about the company's revenue recognition practices.
Positive Signals
  • Earnings Quality Score of 54.6/100 indicates a moderate level of earnings quality, with particularly strong accruals at 90.6/100 and margins at 100.0/100.
Ownership Risk

The top shareholder, Công ty TNHH MTV Nhà Xuất Bản Giáo Dục Việt Nam, holds a significant 52.5% stake, indicating potential concentration risk and limited minority shareholder influence.

Recommendation

Investors should closely monitor STC's revenue recognition practices and consider conducting further due diligence before making investment decisions, given the elevated risk of earnings manipulation.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
4.82
Safe Zone
Sharpe
-0.27
Negative
Composite
54
Fair
Price Risk
Momentum
+2.4%
Volatility
53.7%
Max Drawdown
-29.4%

Key Ratios

Fiscal year 2025
7.58P/E
P/B0.59
P/S0.20
ROE7.8%
ROA5.5%
EPS1874.02
BVPS23882.23
Gross Margin16.6%
Net Margin2.7%
D/E0.24
Current Ratio3.91
Rev Growth-18.8%
Profit Growth-25.8%
EV/EBITDA2.59
Div Yield9.9%

Company Overview

Issued Shares
5.7M
Charter Capital
56.7B 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 STC — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH MTV Nhà Xuất Bản Giáo Dục Việt Nam
Inst
52.5%
3.0 trieu
Từ Trung Đan
Indiv
6.6%
375.190
Nguyễn Ngọc Trâm
Indiv
4.9%
278.400
Công ty Cổ phần Chứng khoán MB
Inst
4.6%
262.000
Công ty CP Đầu Tư Kim Cương
Inst
2.5%
143.500
Từ Văn Sơn
Indiv
0.5%
26.930
Huỳnh Bá Vân
Indiv
0.4%
20.600
Lê Kế Đức
Indiv
0.2%
9.110
Ngô Trần Vinh
Indiv
0.1%
8.350
Trần Văn Hưng
Indiv
0.1%
8.000
Board & Management
Từ Trung Đan6.6%
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Từ Văn Sơn0.5%
Tổng Giám đốc
Ngô Trần Vinh0.1%
Tổng Giám đốc
Đỗ Thành Lâm
Thành viên Hội đồng Quản trị
Nguyễn Thị Nhớ
Thành viên Ban kiểm soát
Đỗ Thị Thanh Bình
Phó Tổng Giám đốc
Đào Thị Thanh Thủy
Thành viên Ban kiểm soát
Phạm Nhật Quyên
Người phụ trách quản trị công ty
Nguyễn Chí Bính
Chủ tịch Hội đồng Quản trị
Bùi Thị Ánh Tuyết
Trưởng Ban kiểm soát
Huỳnh Thị Bích Hạnh
Kế toán trưởng/Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị
Phan Xuân Hiến
Phó Tổng Giám đốc
Nguyễn Văn Cung
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 →