VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PTC

Construction
Công ty Cổ phần Đầu tư ICAPITAL
Xây dựng và Vật liệuCT
6.800
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
5.953
Current
6.800
Gap
-12.5%
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)
93.33%
+
Kd(1-t)
7.50%
x
D/(D+E)
6.67%
=
WACC
11.89%
2
Growth Estimate
Sector Default3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
50%DCF Value
5.953
Blended Intrinsic
5.953
Value Decomposition
42%
58%
Explicit period (42%)Terminal value (58%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PTC

Earnings Quality

Fiscal year 2025

44
Weak
Accrual Quality
69
Cash Conversion
25
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

0.12
High Risk
DSRI
2.707
GMI
1.000
AQI
0.955
SGI
1.539
DEPI
0.773
SGAI
0.945
TATA
0.077
LVGI
0.331

PTC exhibits several red flags indicating potential financial manipulation, particularly with a Beneish M-Score of 0.1161, which is above the manipulation threshold of -1.78. The earnings quality score of 43.5/100, combined with high DSRI and low cash conversion metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of 0.1161 indicates potential earnings manipulation as it exceeds the threshold of -1.78.
  • DSRI of 2.7071 suggests significant growth in receivables relative to sales, which may indicate aggressive revenue recognition.
  • Earnings Quality Score of 43.5/100, particularly low cash conversion score of 24.9/100, raises concerns about the quality of earnings.
Positive Signals
  • Receivables quality score of 100.0/100 indicates strong management of receivables.
  • SGAI of 0.9445 suggests controlled selling, general, and administrative expenses relative to sales.
Ownership Risk

The ownership structure is concentrated, with the largest shareholder holding 35.6%, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should conduct further due diligence, particularly on cash flow and revenue recognition practices, before considering an investment in PTC.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
14.51
Safe Zone
Sharpe
0.37
Positive
Composite
50
Weak
Price Risk
Momentum
+31.1%
Volatility
37.2%
Max Drawdown
-28.2%

Key Ratios

Fiscal year 2025
4.50P/E
P/B0.51
P/S3661.50
ROE12.1%
ROA11.6%
EPS1512.21
BVPS13217.49
Gross Margin100.0%
Net Margin81425.7%
D/E0.02
Current Ratio26.74
Rev Growth20.0%
Profit Growth152.4%
EV/EBITDA-41.16
Div Yield0.0%

Company Overview

Issued Shares
32.3M
Charter Capital
323.1B 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 PTC — hover nodes for intel, click to navigate

Shareholders
Võ Anh Linh
Indiv
35.6%
11.5 trieu
Phạm Thị Thu Hà
Indiv
9.0%
2.9 trieu
Công ty Cổ phần Tập đoàn đầu tư tài chính toàn cầu
Inst
6.1%
1.1 trieu
nguyen-van-xuan
Indiv
5.6%
1.0 trieu
Nguyễn Thị Toàn
Indiv
4.9%
880.000
Nguyễn Thị An Ly
Indiv
1.4%
251.268
Công ty Tài Chính TNHH MTV Bưu Điện
Inst
0.9%
157.800
Nguyễn Công Vinh
Indiv
0.9%
157.800
Nguyễn Phong
Indiv
0.6%
114.880
Lê Đỗ Vinh
Indiv
0.3%
56.190
Nguyễn Duy Bắc Việt
Indiv
0.2%
40.360
Board & Management
Phạm Thị Thu Hà9.0%
Chủ tịch Hội đồng Quản trị
Trần Thị Kim Thoa
Thành viên Hội đồng Quản trị độc lập
Nguyễn Công Khởi
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Phạm Vĩnh Phú
Trưởng Ban kiểm soát
Trần Thị Len
Kế toán trưởng/Người phụ trách quản trị công ty
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 →