VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Construction sector

PXT

Construction
Công ty Cổ phần Xây lắp Đường ống Bể chứa Dầu khí
Xây dựng và Vật liệuCT
1.600
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
4.482
Current
1.600
Gap
+180.1%
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)
19.78%
+
Kd(1-t)
6.40%
x
D/(D+E)
80.22%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend3.00%
Growth decays 12%/yr toward terminal
3
Model Inputs
4
Valuation
50%EV/EBITDA Value
50%DCF Value
4.482
Blended Intrinsic
4.482
Value Decomposition
35%
65%
Explicit period (35%)Terminal value (65%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — PXT

Earnings Quality

Fiscal year 2025

78
Good
Accrual Quality
93
Cash Conversion
100
Receivables
100
Margin Stability
67
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2025

-1.35
High Risk
DSRI
0.814
GMI
1.388
AQI
3.556
SGI
1.158
DEPI
1.026
SGAI
1.059
TATA
-0.017
LVGI
0.966

PXT exhibits a Beneish M-Score of -1.3493, indicating a low likelihood of earnings manipulation, as it is well above the manipulation threshold of -1.78. However, the Earnings Quality Score of 78.3/100, particularly the zero score in revenue quality, raises concerns about the sustainability of earnings.

Red Flags
  • Earnings quality metric shows a 0.0/100 score in eq_revenue, suggesting potential issues with revenue recognition or reporting.
Positive Signals
  • Beneish M-Score of -1.3493 indicates low likelihood of earnings manipulation, providing some assurance of financial integrity.
Ownership Risk

The majority ownership by Tổng Công ty Cổ phần Xây lắp Dầu khí Việt Nam at 51.0% suggests a stable control structure, but it also raises concerns about potential conflicts of interest and governance issues.

Recommendation

Investors should closely monitor revenue recognition practices and consider the implications of the low revenue quality score before making investment decisions. Engaging with management for clarity on revenue generation strategies could provide additional insights.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
-0.23
Distress Zone
Sharpe
-1.46
Negative
Composite
58
Fair
Price Risk
Momentum
-57.5%
Volatility
79.7%
Max Drawdown
-66.7%

Key Ratios

Fiscal year 2025
19.55P/E
P/B0.61
P/S0.30
ROE3.2%
ROA0.7%
EPS90.09
BVPS2878.45
Gross Margin7.7%
Net Margin1.6%
D/E3.44
Current Ratio1.14
Rev Growth15.8%
Profit Growth47.6%
EV/EBITDA-29.13
Div Yield0.0%

Company Overview

Issued Shares
20.0M
Charter Capital
200.0B 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 PXT — hover nodes for intel, click to navigate

Shareholders
Tổng Công ty Cổ phần Xây lắp Dầu khí Việt Nam
Inst
51.0%
10.2 trieu
Lê Phong Hiếu
Indiv
5.0%
992.180
Nguyễn Văn Hương
Indiv
0.2%
41.000
nguyen-huu-duc
Indiv
0.1%
20.000
Board & Management
Phạm Quốc Trung
Phó Giám đốc
Hoàng Phương Ngọc
Thành viên Ban kiểm soát
Nguyễn Mậu Thơ
Thành viên Ban kiểm soát
TRẦN VŨ PHƯỢNG
Giám đốc/Thành viên Hội đồng Quản trị
Mai Đình Bảo
Phụ trách Công bố thông tin/Thành viên Hội đồng Quản trị/Phó Giám đốc
Nguyễn Thị Phượng
Trưởng Ban kiểm soát
Vũ Minh Công
Chủ tịch Hội đồng Quản trị
Vũ Đức Long
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 →