VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PID

Construction
Công ty Cổ phần Trang trí nội thất Dầu khí
Xây dựng và Vật liệuCT
2.800
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
74
Current
2.800
Gap
-97.4%
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)
100.00%
+
Kd(1-t)
0.00%
x
D/(D+E)
0.00%
=
WACC
12.20%
2
Growth Estimate
fundamental firm blend3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
50%DCF Value
74
Blended Intrinsic
74
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PID

Earnings Quality

Fiscal year 2022

49
Weak
Accrual Quality
99
Cash Conversion
0

Financial Forensics

Beneish M-Score · 2017

-2.55
Low Risk
DSRI
0.260
GMI
3.320
AQI
1.545
SGI
1.914
DEPI
0.422
SGAI
0.489
TATA
-0.330
LVGI
1.368

PID exhibits significant risk of earnings manipulation as indicated by its Beneish M-Score of -2.5454, well below the threshold of -1.78. The earnings quality score of 30.6/100, particularly low accrual and cash conversion metrics, further raises concerns about the reliability of reported earnings.

Red Flags
  • Beneish M-Score of -2.5454 indicates a high likelihood of earnings manipulation.
  • Earnings quality score of 30.6/100, with particularly low eq_accrual (9.3/100) and eq_cash_conv (8.6/100) suggesting poor earnings reliability.
  • SGI of 1.9136 indicates significant sales growth that may not be supported by cash flows, raising concerns about revenue recognition.
Positive Signals
  • High receivables quality score of 100.0/100 suggests that the company is effectively managing its receivables.
  • Ownership by major institutions, including Tổng Công ty Cổ phần Xây lắp Dầu khí Việt Nam holding 50%, may provide some stability and oversight.
Ownership Risk

The concentrated ownership structure, with the largest shareholder holding 50%, poses a risk of governance issues and potential conflicts of interest, limiting minority shareholder influence.

Recommendation

Investors should exercise caution and conduct further due diligence, particularly regarding cash flow and revenue recognition practices. Consider monitoring for any changes in earnings quality metrics before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
-8.03
Distress Zone
Sharpe
0.33
Positive
Composite
41
Weak
Price Risk
Momentum
+27.3%
Volatility
0.0%
Max Drawdown
-28.0%

Key Ratios

Fiscal year 2022
471.15P/E
P/B0.00
P/S2.46
ROE-0.2%
ROA0.3%
EPS5.94
BVPS0.00
Gross Margin14.7%
Net Margin0.5%
D/E-1.87
Current Ratio0.47
Rev Growth331.1%
Profit Growth100.4%
EV/EBITDA299.32
Div Yield0.0%

Company Overview

Issued Shares
4.0M
Charter Capital
40.0B VND
Sector (ICB L2)
Xây dựng và Vật liệu
Industry (ICB L3)
Xây dựng và Vật liệu
Sub-industry
Vật liệu xây dựng & Nội thất
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tổng Công ty Cổ phần Xây lắp Dầu khí Việt Nam
Inst
50.0%
2.0 trieu
Công Ty Tnhh Dịch Vụ Kỹ Thuật Và Thương Mại Quốc Khánh
Inst
18.5%
740.000
Công ty Cổ phần Trang trí nội thất Dầu khí
Inst
12.4%
494.768
Công ty Cổ phần Chứng khoán SSI
Inst
6.3%
250.000
Board & Management
Phan Quốc Vinh
Thành viên Ban kiểm soát
Phạm Vũ Hoàng
Chủ tịch Hội đồng Quản trị
NGUYỄN NGỌC TRIỀU DƯƠNG
Phó Giám đốc
Bùi Vĩnh Long
Thành viên Hội đồng Quản trị
Trần Trọng Nghĩa
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Nguyễn Quốc Tuấn
Thành viên Hội đồng Quản trị
Lê Công Huân
Trưởng 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 →