VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PLE

Construction
Công ty Cổ phần Tư vấn Xây dựng Petrolimex
Xây dựng và Vật liệuCT
62.500
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
26.675
Current
62.500
Gap
-57.3%
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)
32.60%
+
Kd(1-t)
5.77%
x
D/(D+E)
67.40%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
25.313
50%DCF Value
28.036
Blended Intrinsic
26.675
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PLE

Earnings Quality

Fiscal year 2024

42
Weak
Accrual Quality
87
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

2.64
High Risk
DSRI
0.428
GMI
2.797
AQI
0.476
SGI
6.265
DEPI
1.022
SGAI
0.274
TATA
0.032
LVGI
1.204

The Beneish M-Score of 2.6391 significantly exceeds the manipulation threshold of -1.78, indicating a high likelihood of earnings manipulation. Coupled with a low Earnings Quality Score of 41.8/100, particularly concerning cash conversion and margin metrics, PLE presents substantial financial risks.

Red Flags
  • Beneish M-Score of 2.6391 indicates potential earnings manipulation.
  • Earnings Quality Score of 41.8/100, with cash conversion at 0.0/100 and margin at 0.0/100, raises significant concerns about the sustainability of reported earnings.
Positive Signals
  • DSRI of 0.4280 suggests lower risk of revenue inflation through receivables.
  • High receivables score of 100.0/100 indicates strong collection performance.
Ownership Risk

The majority ownership by Petrolimex (51.0%) suggests a stable control structure but raises concerns about potential conflicts of interest and lack of minority shareholder influence.

Recommendation

Investors should exercise caution and conduct further due diligence on PLE's financial practices, particularly focusing on cash flow management and earnings sustainability before considering any investment.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
1.86
Grey Zone
Sharpe
2.49
Excellent
Composite
48
Weak
Price Risk
Momentum
+238.5%
Volatility
110.5%
Max Drawdown
-22.8%

Key Ratios

Fiscal year 2024
65.79P/E
P/B3.63
P/S0.43
ROE6.7%
ROA1.6%
EPS1129.05
BVPS17198.91
Gross Margin5.0%
Net Margin0.8%
D/E4.31
Current Ratio1.13
Rev Growth526.5%
Profit Growth499.9%
EV/EBITDA55.97
Div Yield1.5%

Company Overview

Issued Shares
1.2M
Charter Capital
12.2B 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 PLE — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH MTV - Tổng Công ty Xây Lắp Và Thương Mại Petrolimex
Inst
51.0%
619.650
DƯƠNG ĐỨC TOÀN
Indiv
1.4%
16.786
Vũ Thị Ngọc Thoa
Indiv
1.3%
16.389
Trịnh Thị Tuyết Trinh
Indiv
0.9%
11.161
nguyen-thanh-nam
Indiv
0.6%
7.486
Hoàng Minh Tân
Indiv
0.4%
5.131
Hà Dương Thanh
Indiv
0.2%
2.941
Dương Thanh Tùng
Indiv
0.2%
2.934
Bùi Quý Dương
Indiv
0.1%
1.779
Board & Management
DƯƠNG ĐỨC TOÀN1.4%
Chủ tịch Hội đồng Quản trị
Vũ Thị Ngọc Thoa1.3%
Trưởng Ban kiểm soát
NGUYỄN THÀNH NAM0.6%
Thành viên Hội đồng Quản trị/Giám đốc
Hoàng Minh Tân0.4%
Thư ký Hội đồng Quản Trị
Hà Dương Thanh0.2%
Thành viên Hội đồng Quản trị/Phó Giám đốc
Dương Thanh Tùng0.2%
Thành viên Hội đồng Quản trị
Nguyễn Thị Tuyết Lan
Thành viên Ban kiểm soát
Vũ Cường
Thành viên Hội đồng Quản trị
Nguyễn Thị Huê
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 →