VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

UNI

Technology
Công ty Cổ phần Đầu tư và Phát triển Sao Mai Việt
Công nghệ Thông tin/Phần mềm & Dịch vụ Máy tínhCT
7.800
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
5.088
Current
7.800
Gap
-34.8%
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.

Distressed Valuation
Negative Intrinsic Value
BVPS
10.176
x
Discount
50%
=
Floor Value
10.176

Valuation Track Record

Retroactive intrinsic value vs actual close price — UNI

Earnings Quality

Fiscal year 2025

46
Weak
Accrual Quality
98
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
12

Financial Forensics

Beneish M-Score · 2023

1.41
High Risk
DSRI
0.142
GMI
1.013
AQI
1.000
SGI
5.968
DEPI
0.057
SGAI
0.192
TATA
0.047
LVGI
1.022

The Beneish M-Score of 1.4126 indicates a potential risk of earnings manipulation, as it exceeds the threshold of -1.78. Coupled with a low Earnings Quality Score of 40.3, particularly concerning cash conversion and revenue metrics, this stock presents several red flags that warrant caution.

Red Flags
  • Beneish M-Score of 1.4126 suggests potential earnings manipulation.
  • Earnings Quality Score of 40.3/100 indicates poor earnings quality, particularly with cash conversion at 0.0/100.
  • SGI of 5.9680 indicates unusually high sales growth compared to previous periods, which may not be sustainable.
Positive Signals
  • DSRI of 0.1421 suggests that inventory levels are well managed compared to sales, indicating operational efficiency.
  • Receivables quality score of 100.0/100 indicates strong management of receivables, which is a positive sign for liquidity.
Ownership Risk

The ownership structure is highly concentrated, with the top five shareholders holding 90.2% of the company. This concentration may lead to governance risks and reduced minority shareholder protections.

Recommendation

Investors should exercise caution and closely monitor earnings reports and cash flow statements. Consider a wait-and-see approach until there are clearer signs of improved earnings quality and transparency.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.09
Distress Zone
Sharpe
0.33
Positive
Composite
47
Weak
Price Risk
Momentum
+29.0%
Volatility
64.6%
Max Drawdown
-32.5%

Key Ratios

Fiscal year 2025
2791.26P/E
P/B0.85
P/S81.45
ROE0.0%
ROA0.0%
EPS3.08
BVPS10175.95
Gross Margin47.8%
Net Margin2.9%
D/E1.08
Current Ratio2.10
Rev Growth321.7%
Profit Growth9688.0%
EV/EBITDA744.20
Div Yield0.0%

Company Overview

Issued Shares
42.6M
Charter Capital
426.2B VND
Sector (ICB L2)
Công nghệ Thông tin
Industry (ICB L3)
Phần mềm & Dịch vụ Máy tính
Sub-industry
Dịch vụ Máy tính
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
nguyen-thi-hong-ly
Indiv
23.5%
10.0 trieu
Công ty TNHH Đầu Tư Phát Triển Tổng Hợp Nhân Nghĩa
Inst
21.8%
9.3 trieu
Vũ Thị Lan
Indiv
21.1%
9.0 trieu
Nguyễn Đắc Long
Indiv
18.8%
8.0 trieu
Lê Hồ Quỳnh Trâm
Indiv
5.0%
708.000
Hồ Thị Thủy
Indiv
5.0%
762.740
Nguyễn Thị Kim Thanh
Indiv
1.8%
762.740
Phan Thị Phụng
Indiv
0.8%
12.097
Vũ Thị Kim Liên
Indiv
0.4%
156.700
Nguyễn Lương Huy
Indiv
0.4%
149.900
Phạm Hữu Xuân
Indiv
0.3%
40.824
Phạm Hữu Huân
Indiv
0.1%
20.800
Nguyễn Thị Xinh
Indiv
0.1%
15.250
Board & Management
Nguyễn Cao Phong
Chủ tịch Hội đồng Quản trị
Phạm Đình Dũng
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Thị Nhàn
Phụ trách Công bố thông tin/Kế toán trưởng
Trần Thị Phương Lan
Trưởng Ban Kiểm toán nội bộ /Thành viên Hội đồng Quản trị/Người phụ trách quản trị công ty
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 →