VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PXI

Construction
Công ty Cổ phần Xây dựng Công nghiệp và Dân dụng Dầu khí
Xây dựng và Vật liệuCT
1.000
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
158
Current
1.000
Gap
-84.3%
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)
43.28%
+
Kd(1-t)
2.22%
x
D/(D+E)
56.72%
=
WACC
10.00%
2
Growth Estimate
Sector Default3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
50%DCF Value
158
Blended Intrinsic
158
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PXI

Earnings Quality

Fiscal year 2025

45
Weak
Accrual Quality
98
Cash Conversion
0
Receivables
100
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

0.58
High Risk
DSRI
0.262
GMI
4.104
AQI
1.080
SGI
3.149
DEPI
0.837
SGAI
0.275
TATA
0.005
LVGI
0.936

The Beneish M-Score of 0.5787 is above the manipulation threshold of -1.78, indicating potential earnings manipulation. Additionally, the earnings quality score of 44.5/100, particularly low cash conversion and revenue metrics, raises concerns about the sustainability of reported earnings.

Red Flags
  • Beneish M-Score of 0.5787 suggests potential earnings manipulation, as it is above the threshold of -1.78.
  • Earnings Quality Score of 44.5/100, with cash conversion at 0.0/100 and revenue metrics also at 0.0/100, indicates significant issues with earnings sustainability.
Positive Signals
  • DSRI of 0.2619 indicates that the company's inventory is well-managed compared to sales, which is a positive signal.
  • High receivables quality score of 100.0/100 suggests that the company is effectively managing its receivables.
Ownership Risk

The top shareholder, Tổng Công ty Cổ phần Xây lắp Dầu khí Việt Nam, holds 51.0% of shares, indicating a strong influence over corporate decisions, which may pose risks related to governance and minority shareholder interests.

Recommendation

Investors should conduct further due diligence on PXI's financial practices and consider monitoring cash flow and revenue recognition closely before making investment decisions.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
-0.20
Distress Zone
Sharpe
-1.47
Negative
Composite
15
Poor
Price Risk
Momentum
-53.6%
Volatility
84.8%
Max Drawdown
-64.5%

Key Ratios

Fiscal year 2025
62.79P/E
P/B0.23
P/S2.17
ROE0.4%
ROA0.2%
EPS16.75
BVPS4565.58
Gross Margin4.6%
Net Margin3.5%
D/E1.13
Current Ratio1.79
Rev Growth214.9%
Profit Growth35.9%
EV/EBITDA-5.19
Div Yield0.0%

Company Overview

Issued Shares
30.0M
Charter Capital
300.0B 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 PXI — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Cổ phần Xây lắp Dầu khí Việt Nam
Inst
51.0%
15.3 trieu
Công ty TNHH Đầu tư và Phát triển Bất động sản EZ
Inst
10.0%
3.0 trieu
Lê Duy Chỉnh
Indiv
4.9%
1.5 trieu
Hồ Sỹ Hoàng
Indiv
0.2%
54.700
Board & Management
Hồ Sỹ Hoàng0.2%
Thành viên Hội đồng Quản trị/Giám đốc
Trần Thị Thành Huế
Trưởng Ban kiểm soát
Lê Ngọc Hoàng
Phụ trách Công bố thông tin/Kế toán trưởng
Ngô Trúc Vy
Thành viên Ban kiểm soát
Phạm Mạnh Cường
Phó Giám đốc
Ngô Thị Thu Hoài
Thành viên Ban kiểm soát
Trần Ngọc Lâm
Thành viên Hội đồng Quản trị độc lập
Nguyễn Văn Hoành
Thành viên Hội đồng Quản trị/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 →