VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PMS

Cyclicals
Công ty Cổ phần Cơ khí Xăng dầu
Hàng & Dịch vụ Công nghiệp/Công nghiệp nặngCT
35.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
26.511
Current
35.000
Gap
-24.3%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpCyclical
Classified as cyclical because ICB sector "Hàng & Dịch vụ Công nghiệp" maps to the cyclical group
ModelEV/EBITDA Mid-Cycle
Equity Value = Mid-Cycle EBITDA x Fair EV/EBITDA - Net Debt

Cyclical companies (chemicals, oil & gas, basic resources) have earnings that swing dramatically with commodity prices and economic cycles. Valuing them on a single year's earnings is misleading: they look cheap at peaks and expensive at troughs. This model uses 7-year median EBITDA ("mid-cycle" earnings) and a 7-year median EV/EBITDA multiple to estimate what the firm is worth at a normal point in the cycle.

1
Model Inputs
Mid-Cycle EBITDA34.38B
Fair EV/EBITDA6.6x
Years of data7
2
Valuation
Mid-Cycle EBITDA
34.38B
x
Fair EV/EBITDA
6.6x
-
Net Debt
36.79B
=
Equity Value
26.511
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — PMS

Earnings Quality

Fiscal year 2025

68
Fair
Accrual Quality
77
Cash Conversion
30
Receivables
100
Margin Stability
100
Revenue Quality
62

Financial Forensics

Beneish M-Score · 2025

-2.45
Moderate
DSRI
1.037
GMI
0.824
AQI
0.935
SGI
0.882
DEPI
1.045
SGAI
1.253
TATA
0.057
LVGI
1.037

PMS shows a Beneish M-Score of -2.452, indicating no immediate signs of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality metrics reveal concerns, particularly in cash conversion, which is low at 30.4, suggesting potential issues in converting earnings into actual cash flow.

Red Flags
  • Low cash conversion rate of 30.4 indicates potential liquidity issues.
  • SGAI at 1.2526 suggests aggressive spending on sales and marketing, which may not translate into revenue growth.
Positive Signals
  • Strong receivables score of 100.0 indicates effective management of accounts receivable.
  • Earnings Quality Score of 68.4/100 reflects overall decent earnings quality despite cash conversion concerns.
Ownership Risk

The top shareholder, Petrolimex, holds a significant 46.2% stake, which may lead to potential conflicts of interest and governance risks, especially in decision-making processes.

Recommendation

Investors should monitor cash flow closely and assess the sustainability of revenue growth given the aggressive marketing expenditures. Consider a cautious approach until cash conversion improves.

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

Quantitative Scores

F-Score
3/9
Weak
Z-Score
5.07
Safe Zone
Sharpe
0.20
Positive
Composite
56
Fair
Price Risk
Momentum
+13.3%
Volatility
33.5%
Max Drawdown
-13.5%

Key Ratios

Fiscal year 2025
7.52P/E
P/B1.35
P/S0.20
ROE18.4%
ROA9.6%
EPS4522.58
BVPS25151.17
Gross Margin11.6%
Net Margin2.7%
D/E0.95
Current Ratio1.31
Rev Growth-11.8%
Profit Growth4.1%
EV/EBITDA6.22
Div Yield0.0%

Company Overview

Issued Shares
7.2M
Charter Capital
72.3B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Công nghiệp nặng
Sub-industry
Máy công nghiệp
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH MTV - Tổng Công ty Xây Lắp Và Thương Mại Petrolimex
Inst
46.2%
3.3 trieu
Trần Thị Hiền
Indiv
11.3%
815.560
Nguyễn Duy Hải
Indiv
3.3%
235.800
Đoàn Đắc Học
Indiv
0.9%
61.840
Trịnh Bá Bộ
Indiv
0.5%
32.777
Đỗ Đình Tiến
Indiv
0.4%
31.540
Nguyễn Hồng Kiếm
Indiv
0.4%
26.810
nguyen-thi-vinh
Indiv
0.3%
24.800
Nguyễn Thị Hiền
Indiv
0.3%
21.800
Nguyễn Tường Ninh
Indiv
0.3%
21.440
Hồ Xuân Địa
Indiv
0.2%
14.660
Vương Hồng Thảo
Indiv
0.1%
11.000
Board & Management
Nguyễn Duy Hải3.3%
Thành viên Hội đồng Quản trị/Người phụ trách quản trị công ty
Đoàn Đắc Học0.9%
Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Quang Kiên
Thành viên Hội đồng Quản trị
Lê Đức Lợi
Thành viên Ban kiểm soát
Trần Văn Phúc
Kế toán trưởng
Phạm Ngọc Huỳnh
Chủ tịch Hội đồng Quản trị
Nguyễn Thị Huê
Trưởng Ban kiểm soát
Hồ Trí Lượng
Phụ trách Công bố thông tin/Phó Giám đốc/Thành viên Hội đồng Quản trị
Võ Thanh Tùng
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 →