VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PVY

Construction
Công ty Cổ phần Chế tạo Giàn khoan Dầu khí
Xây dựng và Vật liệuCT
2.600
VND · Last close
Valuation Verdict
Undervalued
Medium
-120%Fair Value+120%
Intrinsic Value
5.156
Current
2.600
Gap
+98.3%
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)
100.00%
+
Kd(1-t)
0.00%
x
D/(D+E)
0.00%
=
WACC
12.20%
2
Growth Estimate
fundamental firm blend5.73%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
-3.124
50%DCF Value
5.156
Blended Intrinsic
5.156
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Earnings Quality

Fiscal year 2025

61
Fair
Accrual Quality
64
Cash Conversion
100
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-2.92
Low Risk
DSRI
0.649
GMI
1.207
AQI
0.916
SGI
1.213
DEPI
0.844
SGAI
0.664
TATA
-0.089
LVGI
1.015

PVY exhibits a Beneish M-Score of -2.9206, indicating a low likelihood of earnings manipulation, as it is well below the manipulation threshold of -1.78. However, the earnings quality score of 61.1 suggests moderate concerns, particularly with revenue and margin metrics scoring 0.0, which could indicate issues with revenue recognition or profitability.

Red Flags
  • Earnings quality metrics show 0.0 for eq_margin and eq_revenue, indicating potential issues with profitability and revenue recognition.
  • SGI at 1.2132 suggests aggressive growth that may not be sustainable, raising concerns about future performance.
Positive Signals
  • Beneish M-Score of -2.9206 suggests low likelihood of earnings manipulation, which is a positive signal for investors.
  • High cash conversion score of 100.0 indicates strong ability to convert sales into cash, suggesting operational efficiency.
Ownership Risk

The top shareholders are predominantly institutional, with the largest holding at 28.7%, which may provide stability but also raises concerns about potential influence on management decisions and strategic direction.

Recommendation

Investors should closely monitor revenue recognition practices and margin improvements while considering the strong cash conversion metrics as a positive sign. A cautious approach is recommended given the elevated risk level.

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

Quantitative Scores

F-Score
7/9
Strong
Z-Score
-0.96
Distress Zone
Sharpe
0.12
Positive
Composite
49
Weak
Price Risk
Momentum
-25.9%
Volatility
97.0%
Max Drawdown
-45.2%

Key Ratios

Fiscal year 2025
379.69P/E
P/B0.00
P/S0.14
ROE-0.1%
ROA0.0%
EPS7.90
BVPS0.00
Gross Margin5.0%
Net Margin0.0%
D/E-3.47
Current Ratio0.50
Rev Growth21.3%
Profit Growth164.8%
EV/EBITDA8.32
Div Yield0.0%

Company Overview

Issued Shares
59.5M
Charter Capital
594.9B 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 PVY — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Cổ phần Dịch vụ Kỹ thuật Dầu khí Việt Nam
Inst
28.7%
17.1 trieu
Tổng Công ty Công Nghiệp Tàu Thủy
Inst
7.5%
4.5 trieu
Ngân hàng Thương mại Cổ phần Đầu tư và Phát triển Việt Nam
Inst
4.0%
2.4 trieu
Tổng Công ty lắp máy Việt Nam
Inst
4.0%
2.4 trieu
Liên Doanh Việt - Nga Vietsovpetro
Indiv
3.6%
2.2 trieu
Board & Management
Nguyễn Nam Anh
Phó Giám đốc
Nguyễn Văn Quang
Thành viên Hội đồng Quản trị/Kế toán trưởng
Đào Đỗ Khiêm
Phó Giám đốc
Lê Hương Giang
Thành viên Hội đồng Quản trị
Nguyễn Văn Bảo
Thành viên Hội đồng Quản trị
Lục Dũng Minh
Thành viên Ban kiểm soát
Bùi Thanh Hương
Thành viên Ban kiểm soát
Trần Hoài Nam
Chủ tịch Hội đồng Quản trị
Nguyễn Phương Anh
Thành viên Ban kiểm soát
NGUYỄN QUANG HIẾU
Giám đốc/Thành viên Hội đồng Quản trị
Vũ Minh Phú
Thành viên Hội đồng Quản trị
Nguyễn Lệ Trà
Trưởng Ban kiểm soát
Trần Quốc Thành
Phó 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 →