VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

UCT

Consumer
Công ty Cổ phần Đô thị Cần Thơ
Hàng & Dịch vụ Công nghiệp/Tư vấn & Hỗ trợ Kinh doanhCT
7.000
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
2.732
Current
7.000
Gap
-61.0%
ModelFCF DCF

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpConsumer
Classified as consumer because ICB sector "Hàng & Dịch vụ Công nghiệp" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

Distressed Valuation
Negative Cash Flow
BVPS
5.464
x
Discount
50%
=
Floor Value
5.464

Valuation Track Record

Retroactive intrinsic value vs actual close price — UCT

Earnings Quality

Fiscal year 2024

33
Weak
Accrual Quality
31
Cash Conversion
8
Receivables
100
Margin Stability
17
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2016

-2.87
Low Risk
DSRI
0.752
GMI
1.023
AQI
0.700
SGI
0.694
DEPI
0.000
SGAI
1.155
TATA
0.046
LVGI
0.557

UCT exhibits several concerning indicators of potential earnings manipulation, as evidenced by its Beneish M-Score of -2.8721, significantly below the manipulation threshold. While the ownership structure indicates strong state control, which can provide stability, the low earnings quality score and poor cash conversion metrics raise significant red flags.

Red Flags
  • Beneish M-Score of -2.8721 indicates potential earnings manipulation, well below the threshold of -1.78.
  • Earnings Quality Score of 35.2/100, with cash conversion at 0.0/100, suggests severe issues in converting earnings to cash.
  • SGAI at 1.1555 indicates aggressive spending on sales and marketing, which may not translate into revenue growth.
Positive Signals
  • DSRI at 0.7524 suggests that inventory levels are well managed compared to sales, potentially indicating operational efficiency.
  • Strong state ownership at 51.8% may provide a level of stability and support for the company.
Ownership Risk

The significant state ownership (51.8%) could mitigate some risks associated with individual shareholders, but the high concentration of ownership by a single individual (43.1%) raises concerns about governance and decision-making.

Recommendation

Investors should proceed with caution, closely monitoring cash flow and earnings quality metrics. It may be prudent to wait for improved financial transparency and performance indicators before making significant investments.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
2.24
Grey Zone
Sharpe
-0.24
Negative
Composite
33
Weak
Price Risk
Momentum
+15.1%
Volatility
129.2%
Max Drawdown
-45.3%

Key Ratios

Fiscal year 2024
-3.69P/E
P/B1.28
P/S0.48
ROE-29.5%
ROA-21.8%
EPS-1895.06
BVPS5464.28
Gross Margin-2.7%
Net Margin-12.9%
D/E0.50
Current Ratio2.69
Rev Growth-4.0%
Profit Growth-57.6%
EV/EBITDA-3.62
Div Yield0.0%

Company Overview

Issued Shares
5.3M
Charter Capital
53.4B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Tư vấn & Hỗ trợ Kinh doanh
Sub-industry
Chất thải & Môi trường
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Ủy Ban Nhân Dân Thành Phố Cần Thơ
State
51.8%
2.8 trieu
Võ Ngọc Diệp
Indiv
43.1%
2.3 trieu
Đặng Minh Khiết
Indiv
0.3%
15.200
Lê Thanh Hiếu
Indiv
0.3%
14.700
Trần Thanh Phong
Indiv
0.1%
7.200
Board & Management
Đặng Minh Khiết0.3%
Trưởng Ban kiểm soát
Lê Thanh Hiếu0.3%
Kế toán trưởng/Phụ trách Công bố thông tin
Nguyễn Thạch Em
Phó Giám đốc
Nguyễn Thị Thúy Vy
Thành viên Ban kiểm soát
Lưu Việt Chiến
Chủ tịch Hội đồng Quản trị
Nguyễn Phúc Như
Phó Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Quốc Cường
Thành viên Ban kiểm soát
Trịnh Quang Khánh
Phó 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 →