VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

YEG

Technology
Công ty Cổ phần Tập đoàn Yeah1
Truyền thôngCT
10.050
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
6.757
Current
10.050
Gap
-32.8%
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)
74.36%
+
Kd(1-t)
6.98%
x
D/(D+E)
25.64%
=
WACC
11.90%
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
6.588
40%P/E Value
7.010
Blended Intrinsic
6.757
Value Decomposition
48%
52%
Explicit period (48%)Terminal value (52%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — YEG

Earnings Quality

Fiscal year 2025

45
Weak
Accrual Quality
67
Cash Conversion
0
Receivables
100
Margin Stability
19
Revenue Quality
34

Financial Forensics

Beneish M-Score · 2025

-1.52
Elevated
DSRI
0.694
GMI
1.472
AQI
0.711
SGI
1.611
DEPI
0.759
SGAI
0.615
TATA
0.083
LVGI
0.600

YEG exhibits an elevated risk of earnings manipulation, as indicated by a Beneish M-Score of -1.525, which is above the threshold for potential manipulation. The earnings quality score of 44.5/100 further suggests significant concerns, particularly in cash conversion and margin metrics.

Red Flags
  • Beneish M-Score of -1.525 indicates potential earnings manipulation, as it is above the threshold of -1.78.
  • Earnings quality score of 44.5/100, with a cash conversion score of 0.0/100, raises concerns about the sustainability of reported earnings.
Positive Signals
  • DSRI of 0.6940 suggests that inventory management may be efficient, potentially indicating lower risk of overstatement in inventory.
  • Receivables quality score of 100.0/100 indicates strong management of receivables, which could support revenue reliability.
Ownership Risk

The ownership structure shows a concentration of institutional investors, with PYN Elite Fund and Ancla Asset Limited holding a combined 16.8%. However, the presence of individual shareholders with significant stakes may introduce variability in governance and decision-making.

Recommendation

Investors should closely monitor YEG's earnings reports and cash flow statements for signs of improvement in cash conversion and margin metrics. Consider a cautious approach to investment until there is clearer evidence of sustainable earnings quality.

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

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
3.37
Safe Zone
Sharpe
-1.03
Negative
Composite
26
Poor
Price Risk
Momentum
-17.2%
Volatility
37.9%
Max Drawdown
-38.2%

Key Ratios

Fiscal year 2025
27.73P/E
P/B1.12
P/S1.41
ROE4.8%
ROA3.2%
EPS438.14
BVPS10881.12
Gross Margin11.3%
Net Margin5.1%
D/E0.32
Current Ratio2.83
Rev Growth61.0%
Profit Growth-33.1%
EV/EBITDA25.87
Div Yield0.0%

Company Overview

Issued Shares
191.8M
Charter Capital
1918.0B VND
Sector (ICB L2)
Truyền thông
Industry (ICB L3)
Truyền thông
Sub-industry
Giải trí & Truyền thông
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
PYN Elite Fund
Inst
8.9%
17.1 trieu
Ancla Asset Limited
Inst
7.9%
2.5 trieu
Lê Phương Thảo
Indiv
5.8%
11.0 trieu
Chế Đoàn Viên
Indiv
5.0%
9.6 trieu
nguyen-viet-cuong
Indiv
5.0%
3.8 trieu
Đào Phúc Trí
Indiv
4.6%
6.0 trieu
Macquarie Bank Limited Obu
Inst
4.6%
1.4 trieu
Hồ Ngọc Tấn
Indiv
3.1%
910.000
Nguyễn Thị Khánh Hòa
Indiv
2.9%
5.5 trieu
Phạm Minh Tiến
Indiv
2.2%
4.2 trieu
Ngô Thị Vân Hạnh
Indiv
0.8%
1.5 trieu
Nguyễn Hữu Thành
Indiv
0.8%
247.920
Lê Văn Lãnh
Indiv
0.6%
1.2 trieu
Võ Thái Phong
Indiv
0.3%
79.802
Nguyễn Thị Trúc Mai
Indiv
0.3%
75.251
Nguyễn Hoàng Linh
Indiv
0.2%
456.122
Công đoàn Công ty Cổ phần Tập đoàn Yeah1
Inst
0.2%
365.325
Board & Management
Đào Phúc Trí4.6%
Tổng Giám đốc/Phó Chủ tịch Hội đồng Quản trị
Võ Thái Phong0.3%
Phó Tổng Giám đốc Tài chính
Nguyễn Ngọc Hưng
Phó Tổng Giám đốc
Nguyễn Vũ Nghị
Phó Tổng Giám đốc
Trần Thị Mỹ Duyên
Người phụ trách quản trị công ty
Nguyễn Văn Nam
Thành viên Ban Kiểm toán nội bộ
Lâm Quốc Thái
Thành viên Ban Kiểm toán nội bộ
Nguyễn Ảnh Nhượng Tống
Chủ tịch Hội đồng Quản trị
Nguyễn Đặng Quỳnh Anh
Phó Tổng Giám đốc
Nguyễn Văn Cang
Phó Tổng Giám đốc Tài chính
Nguyễn Quang Vinh
Thành viên Hội đồng Quản trị độc lập/Phó Giám đốc Điều hành/Phó Tổng Giám đốc Tài chính
Punnya Niraan De Silva
Thành viên Hội đồng Quản trị
Nguyễn Thị Ngọc Nữ
Kế toán trưởng
Hoàng Đức Trung
Thành viên Hội đồng Quản trị độc lập
Don Di Lam
Thành viên Hội đồng Quản trị độc lập
Nguyễn Ngọc Dũng
Thành viên Hội đồng Quản trị độc lập
Lý Trường Chiến
Thành viên Hội đồng Quản trị độc lập
Trần Quốc Bảo
Thành viên Hội đồng Quản trị độc lập
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 →