VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

TTN

Technology
Công ty Cổ phần Công nghệ & Truyền thông Việt Nam
Viễn thông/Viễn thông cố địnhCT
16.500
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
28.705
Current
16.500
Gap
+74.0%
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)
82.27%
+
Kd(1-t)
6.31%
x
D/(D+E)
17.73%
=
WACC
12.31%
2
Growth Estimate
Sector Default8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
35.414
40%P/E Value
18.640
Blended Intrinsic
28.705
Value Decomposition
50%
50%
Explicit period (50%)Terminal value (50%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — TTN

Earnings Quality

Fiscal year 2025

71
Good
Accrual Quality
77
Cash Conversion
100
Receivables
100
Margin Stability
46
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.80
Low Risk
DSRI
0.675
GMI
1.094
AQI
1.179
SGI
1.159
DEPI
0.904
SGAI
0.788
TATA
-0.058
LVGI
1.132

TTN exhibits a Beneish M-Score of -2.8049, indicating a low likelihood of earnings manipulation; however, the earnings quality score of 71.1 suggests potential concerns, particularly in revenue recognition. The ownership structure shows a significant concentration with 48.6% held by a single institution, which may pose governance risks.

Red Flags
  • Earnings quality margin score at 46.3/100 indicates potential issues with profitability sustainability.
  • Revenue quality score at 0.0/100 raises concerns about the reliability of revenue recognition practices.
Positive Signals
  • Beneish M-Score of -2.8049 is well below the manipulation threshold of -1.78, suggesting a lower risk of earnings manipulation.
  • High cash conversion score of 100.0/100 indicates strong cash flow relative to earnings.
Ownership Risk

The top shareholder, Tập đoàn Đầu tư và Phát triển Công nghiệp Becamex, holds a substantial 48.6% stake, which may lead to potential conflicts of interest and reduced minority shareholder influence.

Recommendation

Investors should closely monitor revenue recognition practices and consider diversifying their holdings to mitigate risks associated with concentrated ownership.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
4.94
Safe Zone
Sharpe
-0.56
Negative
Composite
66
Fair
Price Risk
Momentum
+0.8%
Volatility
37.4%
Max Drawdown
-39.4%

Key Ratios

Fiscal year 2025
8.40P/E
P/B1.20
P/S1.45
ROE14.7%
ROA11.9%
EPS1958.39
BVPS13748.50
Gross Margin30.3%
Net Margin17.2%
D/E0.25
Current Ratio4.20
Rev Growth15.9%
Profit Growth17.8%
EV/EBITDA4.81
Div Yield0.0%

Company Overview

Issued Shares
36.7M
Charter Capital
367.3B VND
Sector (ICB L2)
Viễn thông
Industry (ICB L3)
Viễn thông cố định
Sub-industry
Viễn thông cố định
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập đoàn Đầu tư và Phát triển Công nghiệp Becamex
Inst
48.6%
17.8 trieu
Tập Đoàn Bưu Chính Viễn Thông Việt Nam
Inst
5.5%
2.0 trieu
Công ty Cổ phần Phát triển Hạ tầng Kỹ thuật
Inst
4.6%
1.7 trieu
Quỹ Đầu tư Cổ phiếu Tiếp Cận Thị Trường VinaCapital
Inst
3.8%
1.4 trieu
Quỹ Đầu tư Cổ phiếu Kinh tế hiện đại VinaCapital
Inst
1.1%
412.610
Giang Quốc Dũng
Indiv
0.2%
72.287
Quảng Văn Viết Cương
Indiv
0.2%
75.000
Huỳnh Kim Thảo
Indiv
0.1%
52.500
Nguyễn Thanh Khiết
Indiv
0.1%
30.000
Huỳnh Quang Hải
Indiv
0.1%
40.000
Board & Management
Giang Quốc Dũng0.2%
Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Quảng Văn Viết Cương0.2%
Thành viên Hội đồng Quản trị
Huỳnh Quang Hải0.1%
Chủ tịch Hội đồng Quản trị
Đặng Thanh Hưng
Trưởng Ban kiểm soát
Ngô Duy Khang
Phó Tổng Giám đốc
Nguyễn Thị Thùy Dương
Thành viên Ban kiểm soát
Nguyễn Thị Thanh Nhàn
Thành viên Ban kiểm soát
Lê Xuân Vinh
Phó Tổng Giám đốc
Lại Xuân Nghĩa
Phó Tổng Giám đốc
Võ Thị Thanh Hương
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Bá Thước
Thành viên Hội đồng Quản trị
Lê Thị Xuân Diệu
Người phụ trách quản trị công ty
Nguyễn Văn Phúc
Kế toán trưởng
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 →