PETROVIETNAM GENERAL SERVICES |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27,000 VND | -1.82% |
|
-6.74% | -2.17% |
| 25/06 | PetroVietnam General Services Joint Stock Company Announces Board Changes | CI |
| 20/06 | PetroVietnam General Services Corporation Announces Changes to Audit Committee | CI |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,46,075 | 32,83,558 | 16,57,500 | 29,45,531 | 28,81,498 | - |
| Enterprise Value (EV) 1 | 6,46,075 | 32,83,558 | 16,57,500 | 29,45,531 | 28,81,498 | 28,81,498 |
| P/E ratio | 5.74 x | 11.3 x | - | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 0.19 x | 0.09 x | 0.17 x | 0.14 x | 0.12 x |
| EV / Revenue | - | 0.19 x | 0.09 x | 0.17 x | 0.14 x | 0.12 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 1.85 x | - | - | - | - |
| Nbr of stocks (in thousands) | 1,00,992 | 1,06,727 | 1,06,727 | 1,06,722 | 1,06,722 | - |
| Reference price 2 | 6,397 | 30,766 | 15,530 | 27,600 | 27,000 | 27,000 |
| Announcement Date | 30/03/20 | 28/01/22 | 30/01/23 | 31/01/24 | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 1,75,11,132 | 1,76,65,364 | 1,75,08,389 | 2,04,31,000 | 2,38,21,000 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | 3,80,605 | - | - | - | - |
| Operating Margin | - | - | 2.17% | - | - | - | - |
| Earnings before Tax (EBT) | - | - | 3,98,666 | - | - | - | - |
| Net income | 1,22,071 | 1,35,469 | 2,56,288 | 1,35,105 | - | - | - |
| Net margin | - | - | 1.46% | 0.76% | - | - | - |
| EPS | 1,114 | - | 2,731 | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 30/03/20 | 30/01/21 | 28/01/22 | 30/01/23 | 31/01/24 | - | - |
1VND in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q4 | 2021 S2 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Net sales 1 | 76,35,432 | 60,25,963 | 98,75,700 | - | 45,03,536 | 42,54,266 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | 2,30,581 | - | - | - |
| Operating Margin | - | - | 2.33% | - | - | - |
| Earnings before Tax (EBT) 1 | - | 1,60,880 | 2,48,838 | - | 10,687 | 67,182 |
| Net income | 1,14,815 | 1,41,473 | - | - | - | - |
| Net margin | 1.5% | 2.35% | - | - | - | - |
| EPS | - | - | - | 305.6 | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 21/07/21 | 28/01/22 | 28/01/22 | 29/04/23 | 28/07/23 | 27/10/23 |
1VND in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 15.5% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | 3.35% | - | - | - | - |
| Assets | - | - | 76,56,323 | - | - | - | - |
| Book Value Per Share | - | - | 16,592 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 30/03/20 | 30/01/21 | 28/01/22 | 30/01/23 | 31/01/24 | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
27,000
VND
Average target price
28,354
VND
Spread / Average Target
+5.01%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.17% | 11Cr | |
| +7.68% | 1.82TCr | |
| +15.43% | 446.54Cr | |
| +45.79% | 358.46Cr | |
| +5.69% | 192.03Cr | |
| +14.06% | 163.13Cr | |
| +19.95% | 154.41Cr | |
| +36.97% | 127.24Cr | |
| +3.37% | 106.14Cr | |
| +12.24% | 105.88Cr |
- Stock Market
- Equities
- PET Stock
- Financials PetroVietnam General Services
