VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

STH

Technology
Công ty Cổ phần STH Holdings
Truyền thôngCT
20.100
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
13.874
Current
20.100
Gap
-31.0%
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)
93.14%
+
Kd(1-t)
6.36%
x
D/(D+E)
6.86%
=
WACC
13.10%
2
Growth Estimate
Sector Default8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
2.399
40%P/E Value
31.087
Blended Intrinsic
13.874
Value Decomposition
53%
47%
Explicit period (53%)Terminal value (47%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — STH

Earnings Quality

Fiscal year 2025

59
Fair
Accrual Quality
50
Cash Conversion
100
Receivables
100
Margin Stability
11
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

2.81
High Risk
DSRI
0.138
GMI
0.627
AQI
3.083
SGI
10.572
DEPI
4.072
SGAI
0.422
TATA
-0.137
LVGI
9.904

The Beneish M-Score of 2.808 indicates a high likelihood of earnings manipulation, particularly concerning the significant SGI of 10.5718, which suggests aggressive revenue growth. However, the earnings quality score of 59.1 reflects some strengths, particularly in cash conversion and receivables management.

Red Flags
  • Beneish M-Score of 2.808 exceeds the manipulation threshold of -1.78, indicating potential earnings manipulation.
  • SGI of 10.5718 suggests aggressive growth that may not be sustainable, raising concerns about revenue recognition practices.
  • Low eq_margin score of 10.6/100 indicates potential issues with profitability relative to revenue.
Positive Signals
  • High eq_cash_conv score of 100.0/100 indicates strong cash flow generation relative to earnings.
  • Strong institutional ownership with top shareholders holding over 70% of shares, suggesting potential stability and oversight.
Ownership Risk

The concentrated ownership structure, with the top four shareholders holding over 80%, may lead to governance risks and potential conflicts of interest, particularly if management decisions favor major shareholders over minority interests.

Recommendation

Investors should closely monitor revenue growth and earnings quality metrics while considering a cautious approach due to the elevated risk of manipulation. Engaging with management regarding transparency and governance practices is advisable.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
0.71
Distress Zone
Sharpe
1.71
Excellent
Composite
71
Strong
Price Risk
Momentum
+217.4%
Volatility
34.0%
Max Drawdown
-26.1%

Key Ratios

Fiscal year 2025
11.11P/E
P/B1.78
P/S1.46
ROE17.4%
ROA4.7%
EPS1942.92
BVPS12157.35
Gross Margin43.2%
Net Margin13.1%
D/E2.12
Current Ratio0.98
Rev Growth984.2%
Profit Growth2860.2%
EV/EBITDA11.42
Div Yield0.0%

Company Overview

Issued Shares
19.5M
Charter Capital
195.0B 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 STH — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH MTV STH Gateway
Inst
40.8%
8.0 trieu
Công ty TNHH Sigma Group
Inst
21.4%
4.2 trieu
nguyen-thi-vinh
Indiv
10.1%
2.0 trieu
Công ty Cổ phần Thương mại Thái Hưng
Inst
8.0%
1.6 trieu
nguyen-viet-cuong
Indiv
5.0%
965.700
Nguyễn Thị Lan Hương
Indiv
0.8%
150.000
Nguyễn Thượng Nguyên
Indiv
0.1%
23.560
Board & Management
Nguyễn Thị Vinh10.1%
Thành viên Hội đồng Quản trị
Nguyễn Thị Lan Hương0.8%
Kế toán trưởng
Lã Thị Mai Liên
Phó Tổng Giám đốc
Lê Thị Hoài Anh
Thành viên Hội đồng Quản trị
Bạch Phương Vinh
Thành viên Hội đồng Quản trị
Nguyễn Thị Quy
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Thị Huế
Thành viên Ban kiểm soát
Phùng Thị Hà
Trưởng Ban kiểm soát
Hà Huy Thuyết
Thành viên Ban kiểm soát
Nguyễn Quốc Thái
Chủ tịch 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 →