VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PCC

Construction
Công ty Cổ phần Tập đoàn Xây lắp 1 - Petrolimex
Xây dựng và Vật liệuCT
33.000
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
35.589
Current
33.000
Gap
+7.8%
ModelEV EBITDA DCF BLEND

Valuation Breakdown

CTXây dựng và Vật liệuConstruction
Classified as construction because ICB sector "Xây dựng và Vật liệu" maps to the construction group
ModelEV/EBITDA + DCF Blend
Intrinsic = 50% x EV/EBITDA Value + 50% x DCF Value

Construction and industrial firms have characteristics of both cyclical businesses (lumpy project-based revenue) and growth companies (expanding order books). This model blends two approaches 50/50: EV/EBITDA valuation (captures current earning power relative to peers) and FCF-based DCF (captures future cash generation potential). If EV/EBITDA produces a negative value (debt exceeds enterprise value), only DCF is used.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.100
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
12.20%
Ke
12.20%
x
E/(D+E)
21.52%
+
Kd(1-t)
5.55%
x
D/(D+E)
78.48%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend3.01%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
20.983
50%DCF Value
50.195
Blended Intrinsic
35.589
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PCC

Earnings Quality

Fiscal year 2024

89
Good
Accrual Quality
73
Cash Conversion
100
Receivables
100
Margin Stability
84
Revenue Quality
88

Financial Forensics

Beneish M-Score · 2024

-2.39
Moderate
DSRI
0.967
GMI
1.214
AQI
1.028
SGI
1.315
DEPI
0.931
SGAI
0.748
TATA
-0.068
LVGI
1.014

PCC exhibits a Beneish M-Score of -2.3906, indicating a low likelihood of earnings manipulation, as it falls below the manipulation threshold of -1.78. However, the SGI of 1.3154 suggests aggressive growth that may not be sustainable, warranting caution.

Red Flags
  • SGI of 1.3154 indicates aggressive growth which could lead to future earnings pressure.
  • GMI of 1.2139 suggests increasing gross margin pressures, which may indicate rising costs or pricing power issues.
Positive Signals
  • Earnings Quality Score of 89.1/100 indicates strong overall earnings quality, particularly with a cash conversion score of 100.0/100.
  • Low DSRI of 0.9672 suggests that accounts receivable are well-managed relative to sales.
Ownership Risk

The ownership structure is relatively concentrated, with the largest shareholder holding 30%. This concentration could lead to governance risks if interests diverge from minority shareholders.

Recommendation

Monitor the company's growth closely, particularly the sustainability of its aggressive SGI. Consider a cautious approach to investment until further clarity on long-term growth strategies is provided.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
1.27
Distress Zone
Sharpe
0.08
Positive
Composite
55
Fair
Price Risk
Momentum
-17.7%
Volatility
73.7%
Max Drawdown
-24.9%

Key Ratios

Fiscal year 2024
12.76P/E
P/B1.25
P/S0.26
ROE10.5%
ROA2.1%
EPS2218.32
BVPS21523.27
Gross Margin10.1%
Net Margin2.1%
D/E3.96
Current Ratio1.09
Rev Growth31.5%
Profit Growth44.4%
EV/EBITDA5.45
Div Yield5.6%

Company Overview

Issued Shares
11.5M
Charter Capital
115.0B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Xây dựng
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH MTV - Tổng Công ty Xây Lắp Và Thương Mại Petrolimex
Inst
30.0%
3.5 trieu
Phạm Minh Tâm
Indiv
10.4%
1.2 trieu
Tổng Công ty Cổ phần Bảo hiểm Petrolimex
Inst
10.0%
1.2 trieu
Đoàn Văn Mầu
Indiv
2.5%
291.360
Lê Thị Minh
Indiv
2.5%
287.713
Lê Quốc Bình
Indiv
2.5%
281.702
Nghiêm Văn Cương
Indiv
1.8%
203.696
Vũ Duy Hải
Indiv
0.6%
68.410
Nguyễn Thị Sơn
Indiv
0.6%
63.976
Ninh Văn Tuấn
Indiv
0.4%
47.483
Phạm Thành Công
Indiv
0.4%
41.925
Đào Nam Hải
Indiv
0.3%
38.334
Bùi Văn Quang
Indiv
0.3%
30.010
Lê Hồng Thúy
Indiv
0.2%
20.040
Lưu Thị Việt Hương
Indiv
0.1%
15.275
Lê Huy Thành
Indiv
0.1%
11.225
Board & Management
Phạm Minh Tâm10.4%
Chủ tịch Hội đồng Quản trị
Lê Quốc Bình2.5%
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nghiêm Văn Cương1.8%
Phó Tổng Giám đốc
Vũ Duy Hải0.6%
Thành viên Hội đồng Quản trị/Phó Tổng Giám đốc
Phạm Thành Công0.4%
Kế toán trưởng/Thành viên Hội đồng Quản trị
Đào Nam Hải0.3%
Thành viên Hội đồng Quản trị
Bùi Văn Quang0.3%
Phó Tổng Giám đốc
Lưu Thị Việt Hương0.1%
Thành viên Ban kiểm soát
TRẦN CÔNG HỮU
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Đinh Viết Tiến
Thành viên Ban kiểm soát
Phạm Thị Kim Chi
Phó Tổng Giám đốc
Trương Hùng Sơn
Thành viên Hội đồng Quản trị
Nguyễn Linh Chung
Thành viên Ban kiểm soát
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 →