Financials Petrovietnam Drilling and Well Services Corporation

Equities

PVD

VN000000PVD2

Oil & Gas Drilling

End-of-day quote Ho Chi Minh S.E. 03:30:00 08/05/2024 am IST 5-day change 1st Jan Change
31,600 VND +3.44% Intraday chart for Petrovietnam Drilling and Well Services Corporation +6.22% +11.66%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 63,38,003 68,22,303 1,24,86,498 99,22,458 1,57,31,404 1,75,65,808 - -
Enterprise Value (EV) 1 71,69,512 84,29,196 1,41,69,204 1,13,71,519 1,55,38,167 1,78,66,808 1,55,62,808 1,29,11,808
P/E ratio 46.3 x 58.3 x 801 x -73.8 x 35.2 x 19.9 x 12.3 x 8.5 x
Yield - - - - - 2.22% 1.79% 1.9%
Capitalization / Revenue 1.45 x 1.3 x 3.13 x 1.83 x 2.71 x 2.41 x 2.02 x 1.69 x
EV / Revenue 1.64 x 1.61 x 3.55 x 2.09 x 2.67 x 2.45 x 1.79 x 1.24 x
EV / EBITDA 11.5 x 17.3 x 28 x 13.4 x 9.63 x 8.36 x 5.75 x 3.55 x
EV / FCF -59 x -35.1 x -14.5 x -35 x 10.9 x 19.3 x 7.8 x 6 x
FCF Yield -1.69% -2.85% -6.9% -2.85% 9.18% 5.17% 12.8% 16.7%
Price to Book 0.46 x 0.49 x 0.9 x 0.71 x 1.06 x - - -
Nbr of stocks (in thousands) 5,55,891 5,55,891 5,55,891 5,55,880 5,55,880 5,55,880 - -
Reference price 2 11,402 12,273 22,462 17,850 28,300 31,600 31,600 31,600
Announcement Date 22/01/20 29/01/21 27/01/22 30/01/23 29/01/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 43,77,717 52,27,841 39,88,143 54,31,548 58,11,685 72,86,441 87,15,881 1,03,74,466
EBITDA 1 6,25,914 4,86,632 5,06,768 8,50,429 16,13,090 21,37,268 27,04,246 36,34,496
EBIT 1 35,284 -3,168 -27,640 68,043 7,56,346 12,25,590 18,38,935 25,74,047
Operating Margin 0.81% -0.06% -0.69% 1.25% 13.01% 16.82% 21.1% 24.81%
Earnings before Tax (EBT) 1 1,95,464 1,99,906 62,154 -1,34,542 6,55,896 11,46,625 18,58,383 27,32,398
Net income 1 1,89,567 1,84,268 19,243 -98,549 5,79,356 9,59,644 15,17,488 22,33,694
Net margin 4.33% 3.52% 0.48% -1.81% 9.97% 13.17% 17.41% 21.53%
EPS 2 246.3 210.6 28.03 -242.0 803.0 1,590 2,562 3,719
Free Cash Flow 1 -1,21,481 -2,39,873 -9,77,770 -3,24,550 14,27,107 9,23,840 19,94,301 21,51,804
FCF margin -2.77% -4.59% -24.52% -5.98% 24.56% 12.68% 22.88% 20.74%
FCF Conversion (EBITDA) - - - - 88.47% 43.23% 73.75% 59.21%
FCF Conversion (Net income) - - - - 246.33% 96.27% 131.42% 96.33%
Dividend per Share 2 - - - - - 700.0 566.7 600.0
Announcement Date 22/01/20 29/01/21 27/01/22 30/01/23 29/01/24 - - -
1VND in Million2VND
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 S1
Net sales - -
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 49,575 -1,19,415
Net margin - -
EPS - -233.4
Dividend per Share - -
Announcement Date 27/01/22 29/07/22
1VND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,31,508 16,06,893 16,82,706 14,49,061 - 3,01,000 - -
Net Cash position 1 - - - - 1,93,237 - 20,03,000 46,54,000
Leverage (Debt/EBITDA) 1.328 x 3.302 x 3.32 x 1.704 x - 0.1408 x - -
Free Cash Flow 1 -1,21,481 -2,39,873 -9,77,770 -3,24,550 14,27,107 9,23,840 19,94,301 21,51,804
ROE (net income / shareholders' equity) 1.38% 1.34% 0.14% -0.71% 4% 6.22% 9.6% 12.9%
ROA (Net income/ Total Assets) 0.9% 0.88% 0.09% -0.48% 2.74% 4.24% 6.5% 8.87%
Assets 1 2,10,18,649 2,09,38,620 2,06,91,407 2,07,21,009 2,11,76,842 2,26,33,125 2,33,45,965 2,51,92,024
Book Value Per Share 24,909 24,946 24,881 25,315 26,794 - - -
Cash Flow per Share - - - - - - - -
Capex 1 41,005 5,53,379 6,04,776 1,36,419 1,46,263 19,88,350 8,03,350 3,79,050
Capex / Sales 0.94% 10.59% 15.16% 2.51% 2.52% 27.29% 9.22% 3.65%
Announcement Date 22/01/20 29/01/21 27/01/22 30/01/23 29/01/24 - - -
1VND in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
31,600 VND
Average target price
35,460 VND
Spread / Average Target
+12.21%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. PVD Stock
  4. Financials Petrovietnam Drilling and Well Services Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW