VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

VTE

Technology
Công ty Cổ phần VINACAP Kim Long
Công nghệ Thông tin/Thiết bị và Phần cứngCT
7.400
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
24.086
Current
7.400
Gap
+225.5%
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.

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)
54.38%
+
Kd(1-t)
4.94%
x
D/(D+E)
45.62%
=
WACC
10.00%
2
Growth Estimate
Sector Default8.00%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E16x
4
Valuation
60%DCF Value
38.583
40%P/E Value
2.339
Blended Intrinsic
24.086
Value Decomposition
39%
61%
Explicit period (39%)Terminal value (61%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — VTE

Earnings Quality

Fiscal year 2025

64
Fair
Accrual Quality
71
Cash Conversion
100
Receivables
100
Margin Stability
9
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2015

-2.31
Moderate
DSRI
1.661
GMI
0.737
AQI
0.545
SGI
0.910
DEPI
0.000
SGAI
1.101
TATA
0.032
LVGI
1.146

VTE exhibits several concerning indicators of potential earnings manipulation, particularly with a Beneish M-Score of -2.3057, which is below the manipulation threshold of -1.78. The earnings quality score of 31.1/100, driven by poor cash conversion and receivables metrics, raises further concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -2.3057 indicates potential earnings manipulation, significantly below the threshold of -1.78.
  • Earnings Quality Score of 31.1/100, with cash conversion at 0.0/100 and receivables at 0.0/100, suggests severe issues with earnings sustainability.
Positive Signals
  • DSRI of 1.6606 indicates that the company is managing its inventory levels, which could be a positive sign if managed correctly.
  • SGI of 0.9101 suggests that sales growth is stable, which may indicate a solid market position despite other concerns.
Ownership Risk

The ownership structure is heavily concentrated, with the top shareholder, Tập Đoàn Bưu Chính Viễn Thông Việt Nam, holding 32.0%. This concentration may lead to governance risks, as decisions may favor the interests of major shareholders over minority investors.

Recommendation

Investors should exercise caution and conduct further due diligence on VTE, particularly focusing on cash flow and receivables management. Monitoring future earnings reports for signs of improvement in earnings quality metrics is essential before considering an investment.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
2.76
Grey Zone
Sharpe
0.32
Positive
Composite
72
Strong
Price Risk
Momentum
+12.0%
Volatility
127.0%
Max Drawdown
-54.0%

Key Ratios

Fiscal year 2025
43.77P/E
P/B0.58
P/S0.19
ROE1.3%
ROA0.7%
EPS146.21
BVPS10982.62
Gross Margin5.3%
Net Margin0.4%
D/E0.90
Current Ratio2.04
Rev Growth57.6%
Profit Growth463.6%
EV/EBITDA8.63
Div Yield0.0%

Company Overview

Issued Shares
15.6M
Charter Capital
156.0B VND
Sector (ICB L2)
Công nghệ Thông tin
Industry (ICB L3)
Thiết bị và Phần cứng
Sub-industry
Thiết bị viễn thông
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập Đoàn Bưu Chính Viễn Thông Việt Nam
Inst
32.0%
5.0 trieu
Ngô Thị Kiều Trang
Indiv
18.0%
2.8 trieu
nguyen-thanh-ha
Indiv
12.7%
2.0 trieu
Ngô Phúc Lâm
Indiv
10.3%
1.6 trieu
Nguyễn Thị Huệ
Indiv
1.1%
173.640
Ngô Hoàng Phương
Indiv
0.7%
108.160
Trần Xuân Thái
Indiv
0.1%
20.800
Nguyễn Phương Linh
Indiv
0.1%
18.720
Board & Management
Nguyễn Thanh Hà12.7%
Giám đốc Tài chính
Ngô Hoàng Phương0.7%
Chủ tịch Hội đồng Quản trị
Phạm Văn Ninh
Thành viên Ban kiểm soát
Nguyễn Thanh Hải
Thành viên Hội đồng Quản trị
Vũ Hồng Hạnh
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Đinh Quang Hữu
Thành viên Ban kiểm soát
Vũ Hoàng Công
Thành viên Ban kiểm soát
Nguyễn Thị Thu Thanh
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 →