VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

PVD

Cyclicals
Tổng Công ty Cổ phần Khoan và Dịch vụ khoan Dầu khí
Dầu khí/Thiết bị, Dịch vụ và Phân phối Dầu khíCT
35.750
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
22.680
Current
35.750
Gap
-36.6%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTDầu khíCyclical
Classified as cyclical because ICB sector "Dầu khí" 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 EBITDA849.96B
Fair EV/EBITDA17.9x
Years of data7
2
Valuation
Mid-Cycle EBITDA
849.96B
x
Fair EV/EBITDA
17.9x
-
Net Debt
2585.88B
=
Equity Value
22.680
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — PVD

Earnings Quality

Fiscal year 2025

77
Good
Accrual Quality
97
Cash Conversion
100
Receivables
25
Margin Stability
100
Revenue Quality
30

Financial Forensics

Beneish M-Score · 2025

-2.10
Moderate
DSRI
1.346
GMI
0.990
AQI
1.087
SGI
1.173
DEPI
1.169
SGAI
1.149
TATA
-0.008
LVGI
1.237

PVD exhibits a Beneish M-Score of -2.0973, indicating a lower likelihood of earnings manipulation, yet several components raise concerns about earnings quality. The company's ownership structure is heavily dominated by state-owned enterprises, which may pose additional governance risks.

Red Flags
  • DSRI of 1.3459 indicates potential issues with inventory management, suggesting overproduction or unsold inventory.
  • EQ Receivables score of 25.0/100 highlights significant concerns regarding the collectability of receivables, which could impact cash flow.
  • SGI of 1.1727 suggests that sales growth may not be sustainable, potentially leading to future revenue recognition issues.
Positive Signals
  • Earnings Quality Score of 77.1/100 indicates relatively strong overall earnings quality, particularly in cash conversion (100.0/100).
  • Low GMI of 0.9904 suggests stable gross margins, which is a positive indicator for operational efficiency.
Ownership Risk

The top shareholder, Tập Đoàn Công Nghiệp – Năng Lượng Quốc Gia Việt Nam, holds 50.4% of shares, indicating significant control that may limit minority shareholder influence and raise governance concerns.

Recommendation

Investors should monitor PVD's inventory and receivables closely, as these are critical areas of concern. Consider a cautious approach to investment, given the elevated risks, while remaining aware of the company's strengths in earnings quality.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
1.57
Distress Zone
Sharpe
0.97
Positive
Composite
68
Fair
Price Risk
Momentum
+73.1%
Volatility
53.6%
Max Drawdown
-27.5%

Key Ratios

Fiscal year 2025
18.31P/E
P/B1.13
P/S1.74
ROE6.4%
ROA4.0%
EPS1864.96
BVPS30270.35
Gross Margin19.1%
Net Margin9.5%
D/E0.66
Current Ratio1.48
Rev Growth17.5%
Profit Growth48.7%
EV/EBITDA10.42
Div Yield0.0%

Company Overview

Issued Shares
556.3M
Charter Capital
5563.0B VND
Sector (ICB L2)
Dầu khí
Industry (ICB L3)
Thiết bị, Dịch vụ và Phân phối Dầu khí
Sub-industry
Thiết bị và Dịch vụ Dầu khí
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Tập Đoàn Công Nghiệp – Năng Lượng Quốc Gia Việt Nam
Inst
50.4%
280.5 trieu
PYN Elite Fund
Inst
5.0%
15.0 trieu
CTBC Vietnam Equity Fund
Inst
4.9%
27.5 trieu
Deutsche Bank Aktiengesellchaft, London Branch
Inst
3.6%
12.7 trieu
Ngân hàng Deutsche Aktiengesellschaft
Inst
2.9%
10.0 trieu
VanEck Vietnam ETF
Inst
1.9%
6.7 trieu
tgit-templeton frontier markets fund
Inst
1.7%
5.9 trieu
Vietnam Enterprise Investments Limited
Inst
1.4%
7.7 trieu
amersham industries limited
Inst
1.2%
6.9 trieu
beira limited
Inst
1.1%
3.7 trieu
Norges Bank
Inst
1.0%
5.7 trieu
Ftif - Templeton Frontier Markets Fund
Inst
1.0%
3.3 trieu
Deutsche Asset Management (Asia) Limited
Inst
1.0%
3.3 trieu
Hanoi Investments Holdings Limited
Inst
0.7%
4.0 trieu
Công ty Cổ phần Chứng khoán SSI
Inst
0.4%
1.3 trieu
DC Developing Markets Strategies Public Limited Company
Inst
0.3%
1.8 trieu
Grinling International Limited
Inst
0.3%
1.5 trieu
Wareham Group Limited
Inst
0.2%
1.4 trieu
Ngân hàng Thương mại Cổ phần Đại chúng Việt Nam
Inst
0.2%
855.404
Ngân hàng Thương mại Cổ phần Ngoại thương Việt Nam
Inst
0.2%
810.972
Curian/Franklin Templeton Frontier Markets Fund
Inst
0.2%
729.280
templeton frontier markets fund
Inst
0.1%
478.600
Greystanes Limited Company
Inst
0.1%
449.238
Board & Management
Đỗ Danh Rạng
Phó Tổng Giám đốc
Nguyễn Công Đoàn
Phó Tổng Giám đốc
Văn Đức Tờng
Thành viên Hội đồng Quản trị độc lập
Hồ Vũ Hải
Phó Tổng Giám đốc
Đỗ Đức Chiến
Phó Chủ tịch Hội đồng Quản trị
Nguyễn Xuân Cường
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Hoàng Xuân Quốc
Thành viên Hội đồng Quản trị độc lập
Mai Thế Toàn
Thành viên Hội đồng Quản trị
Vũ Thụy Tường
Thành viên Hội đồng Quản trị
Nguyễn Ngọc Trường
Kế toán trưởng
Nguyễn Bình Hợp
Thành viên Ban kiểm soát
Vũ Văn Minh
Phó Tổng Giám đốc
Nguyễn Văn Tài
Thành viên Ban kiểm soát
Đào Ngọc Anh
Phó Tổng Giám đốc
Trịnh Văn Vinh
Phó Tổng Giám đốc
Vũ Minh Cảnh
Phụ trách Công bố thông tin/Người phụ trách quản trị công ty
Lương Thanh Tịnh
Trưởng Ban kiểm soát
Nguyễn Văn Toàn
Thành viên Hội đồng Quản trị độc lập
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 →