Financials PetroVietnam Construction Joint Stk Corp

Equities

PVX

VN000000PVX0

Construction & Engineering

End-of-day quote HANOI S.E.
- VND - Intraday chart for PetroVietnam Construction Joint Stk Corp

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 9,19,993 3,99,997 4,39,997 3,99,997 3,99,997 3,99,997
Enterprise Value (EV) 1 23,62,928 13,05,299 14,01,281 12,69,606 6,37,933 4,18,688
P/E ratio -2.31 x -1.53 x -2.06 x -4.12 x 5.23 x 8.51 x
Yield - - - - - -
Capitalization / Revenue 0.24 x 0.12 x 0.22 x 0.26 x 0.19 x 0.22 x
EV / Revenue 0.63 x 0.39 x 0.7 x 0.82 x 0.31 x 0.23 x
EV / EBITDA -10.1 x -4.6 x -4.43 x -11.7 x -14.3 x 5.01 x
EV / FCF -5.95 x 3.96 x -117 x -6.2 x 0.92 x 1.89 x
FCF Yield -16.8% 25.2% -0.85% -16.1% 109% 52.9%
Price to Book 1.16 x 0.83 x 1.64 x 1.91 x 1.33 x 1.17 x
Nbr of stocks (in thousands) 3,99,997 3,99,997 3,99,997 3,99,997 3,99,997 3,99,997
Reference price 2 2,300 1,000 1,100 1,000 1,000 1,000
Announcement Date 17/04/18 18/04/19 20/04/20 31/03/21 18/04/23 18/04/23
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 37,69,260 33,45,115 19,97,592 15,54,539 20,58,601 17,82,910
EBITDA 1 -2,33,216 -2,83,898 -3,15,989 -1,08,541 -44,671 83,489
EBIT 1 -3,56,832 -3,95,533 -4,13,612 -1,91,857 -1,09,922 35,931
Operating Margin -9.47% -11.82% -20.71% -12.34% -5.34% 2.02%
Earnings before Tax (EBT) 1 -4,15,263 -3,88,237 -3,87,621 -1,70,131 49,019 2,701
Net income 1 -3,98,489 -2,60,759 -2,13,571 -97,030 76,511 47,013
Net margin -10.57% -7.8% -10.69% -6.24% 3.72% 2.64%
EPS 2 -996.3 -651.9 -533.9 -242.6 191.3 117.5
Free Cash Flow 1 -3,97,120 3,29,230 -11,937 -2,04,910 6,96,484 2,21,333
FCF margin -10.54% 9.84% -0.6% -13.18% 33.83% 12.41%
FCF Conversion (EBITDA) - - - - - 265.1%
FCF Conversion (Net income) - - - - 910.3% 470.79%
Dividend per Share - - - - - -
Announcement Date 17/04/18 18/04/19 20/04/20 31/03/21 18/04/23 18/04/23
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 14,42,935 9,05,302 9,61,284 8,69,609 2,37,936 18,691
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -6.187 x -3.189 x -3.042 x -8.012 x -5.326 x 0.2239 x
Free Cash Flow 1 -3,97,120 3,29,230 -11,937 -2,04,910 6,96,484 2,21,333
ROE (net income / shareholders' equity) -15.4% -18.9% -23.2% -12.7% 4.61% 0.36%
ROA (Net income/ Total Assets) -1.74% -2.12% -2.54% -1.36% -0.94% 0.34%
Assets 1 2,28,49,122 1,23,12,141 84,01,026 71,12,059 -81,11,877 1,38,88,651
Book Value Per Share 2 1,977 1,201 671.0 523.0 750.0 854.0
Cash Flow per Share 2 2,253 2,157 915.0 669.0 974.0 1,404
Capex 1 14,311 568 10,932 3,197 816 5,352
Capex / Sales 0.38% 0.02% 0.55% 0.21% 0.04% 0.3%
Announcement Date 17/04/18 18/04/19 20/04/20 31/03/21 18/04/23 18/04/23
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PVX Stock
  4. Financials PetroVietnam Construction Joint Stk Corp