VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PVH

Construction
Công ty Cổ phần Xây lắp Dầu khí Thanh Hóa
Xây dựng và Vật liệuCT
600
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
1.118
Current
600
Gap
+86.3%
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.

Distressed Valuation
Negative Intrinsic Value
BVPS
2.236
x
Discount
50%
=
Floor Value
2.236

Valuation Track Record

Retroactive intrinsic value vs actual close price — PVH

Earnings Quality

Fiscal year 2025

39
Weak
Accrual Quality
93
Cash Conversion
5
Receivables
0
Margin Stability
0
Revenue Quality
95

Financial Forensics

Beneish M-Score · 2019

8.83
High Risk
DSRI
0.928
GMI
22.409
AQI
0.976
SGI
1.187
DEPI
0.464
SGAI
0.910
TATA
-0.007
LVGI
1.013

The forensic assessment of PVH indicates significant risk of earnings manipulation, as evidenced by a Beneish M-Score of 8.8328, well above the manipulation threshold of -1.78. The earnings quality score of 53.6/100 further highlights concerns regarding cash conversion and revenue recognition.

Red Flags
  • Beneish M-Score of 8.8328 indicates a high likelihood of earnings manipulation.
  • Earnings quality metrics show a very low cash conversion score of 37.1/100 and revenue recognition score of 0.0/100, suggesting potential issues with reported earnings.
Positive Signals
  • The DSRI of 0.9276 suggests that accounts receivable are not growing faster than sales, which could indicate stable revenue recognition practices.
  • The ownership structure shows significant institutional ownership (totaling 58.9%), which may provide a level of oversight and governance.
Ownership Risk

The high concentration of institutional ownership, particularly by state-owned enterprises, may lead to conflicts of interest and influence over financial reporting practices.

Recommendation

Investors should approach PVH with caution, considering the high risk of earnings manipulation. A thorough review of financial statements and cash flow analysis is recommended before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
-0.30
Distress Zone
Sharpe
-0.38
Negative
Composite
35
Weak
Price Risk
Momentum
-33.3%
Volatility
173.9%
Max Drawdown
-61.5%

Key Ratios

Fiscal year 2025
-1.61P/E
P/B0.31
P/S1.12
ROE-17.7%
ROA-1.7%
EPS-433.49
BVPS2236.05
Gross Margin-28.1%
Net Margin-69.4%
D/E10.57
Current Ratio1.68
Rev Growth-23.3%
Profit Growth55.0%
EV/EBITDA-37.48
Div Yield0.0%

Company Overview

Issued Shares
21.0M
Charter Capital
210.0B 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 PVH — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Cổ phần Xây lắp Dầu khí Việt Nam
Inst
36.0%
7.6 trieu
Công ty Cổ phần Chứng khoán Sài Gòn - Hà Nội
Inst
14.8%
3.1 trieu
Công ty Cổ phần Quản lý Quỹ Leadvisors
Inst
7.1%
1.5 trieu
Lê Xuân Hoàng
Indiv
0.8%
160.000
Tổng Công ty Đầu Tư Xây Dựng Và Thương Mại Anh Phát - Công ty CP
State
0.7%
140.000
Board & Management
Nguyễn Trung Liêm
Phó Giám đốc
Phạm Văn Tú
Thành viên Hội đồng Quản trị
Hoàng Ngọc Dũng
Thành viên Ban kiểm soát
Lê Văn Đức
Thành viên Ban kiểm soát
Lê Thị Thùy
Phụ trách Công bố thông tin
Lê Anh Dũng
Chủ tịch Hội đồng Quản trị
Nguyễn Văn Quang
Phó Giám đốc
Vũ Thị Hà
Phó Giám đốc
Vũ Đức Tiến
Phó Chủ tịch Hội đồng Quản trị
Đỗ Dương Thông
Thành viên Ban kiểm soát
Đoàn Hữu Trắc
Giám đốc
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 →