VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

VPR

Technology
Công ty Cổ phần VINAPRINT
Truyền thôngCT
8.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
51.223
Current
8.500
Gap
+500.0%
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)
87.52%
+
Kd(1-t)
6.39%
x
D/(D+E)
12.48%
=
WACC
12.70%
2
Growth Estimate
fundamental firm blend8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
72.505
40%P/E Value
19.300
Blended Intrinsic
51.223
Value Decomposition
51%
49%
Explicit period (51%)Terminal value (49%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — VPR

Earnings Quality

Fiscal year 2024

42
Weak
Accrual Quality
51
Cash Conversion
100
Receivables
0
Margin Stability
28
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-4.18
Low Risk
DSRI
0.236
GMI
1.145
AQI
1.542
SGI
0.517
DEPI
0.992
SGAI
2.975
TATA
-0.133
LVGI
0.685

VPR exhibits several concerning financial metrics that suggest potential manipulation, particularly given its Beneish M-Score of -4.1795, which is well below the threshold for manipulation. The earnings quality score of 42.0 indicates significant weaknesses in revenue recognition and margin quality, raising red flags for investors.

Red Flags
  • Beneish M-Score of -4.1795 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Earnings quality metrics show 0.0/100 for eq_receivables and eq_revenue, indicating severe issues in revenue recognition and cash flow management.
  • SGAI of 2.9752 suggests aggressive spending on sales and marketing, which may not translate into proportional revenue growth.
Positive Signals
  • DSRI of 0.2364 indicates a low level of receivables relative to sales, which could suggest efficient revenue collection.
  • High cash conversion score of 100.0/100 indicates strong cash flow management despite other weaknesses.
Ownership Risk

The top shareholders are primarily institutional, with the largest holding at 41.7%, which may provide stability. However, the concentration of ownership could lead to potential governance issues and lack of minority shareholder protection.

Recommendation

Investors should approach VPR with caution, closely monitoring any changes in financial reporting and governance practices. Consider waiting for improved earnings quality metrics and a more favorable Beneish M-Score before making significant investment decisions.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
2.54
Grey Zone
Sharpe
-0.15
Negative
Composite
55
Fair
Price Risk
Momentum
-3.5%
Volatility
60.4%
Max Drawdown
-29.1%

Key Ratios

Fiscal year 2024
9.30P/E
P/B0.80
P/S2.38
ROE8.8%
ROA7.8%
EPS2075.13
BVPS24208.01
Gross Margin45.5%
Net Margin25.6%
D/E0.09
Current Ratio1.22
Rev Growth-48.3%
Profit Growth-65.0%
EV/EBITDA5.14
Div Yield2.6%

Company Overview

Issued Shares
5.0M
Charter Capital
100.7B 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 VPR — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH Đầu Tư Và Thương Mại Thiên Hải
Inst
41.7%
2.1 trieu
Công ty Cổ Phần Đầu Tư New Asia
Inst
16.0%
803.430
Bùi Minh Tuấn
Indiv
13.9%
698.026
Công ty Cổ Phần Đầu Tư Vi Na
Inst
6.5%
328.914
Công Ty CP Dịch Vụ Văn Hóa Việt
Inst
4.1%
186.000
Võ Hoàng Giang
Indiv
3.3%
165.165
Kha Lương Lợi
Indiv
1.2%
39.480
Lê Duy Hiệp
Indiv
0.9%
47.190
nguyen-kim-hau
Indiv
0.2%
11.080
Trương Nguyễn Thiên Kim
Indiv
0.1%
5.005
Board & Management
Bùi Minh Tuấn13.9%
Thành viên Hội đồng Quản trị
Võ Hoàng Giang3.3%
Thành viên Hội đồng Quản trị
Lê Duy Hiệp0.9%
Thành viên Hội đồng Quản trị
Hoàng Phong Giao
Giám đốc
Nguyễn Ngọc Phụng
Phó Giám đốc
Lê Thị Tường Vy
Thành viên Ban kiểm soát
Nguyễn Thị Thái Nhi
Thành viên Ban kiểm soát
Huỳnh Thị Phương Linh
Trưởng Ban kiểm soát
Trần Xuân Ánh
Thành viên Hội đồng Quản trị
Từ Quang Nhật
Kế toán trưởng
Bùi Tuấn Ngọc
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 →