PETROVIETNAM GENERAL SERVICES |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24,400 VND | +1.88% |
|
+4.72% | -11.59% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 646,075 | 3,283,558 | 1,657,500 | 2,945,531 | 2,604,020 | - |
| Enterprise Value (EV) 1 | 646,075 | 3,283,558 | 1,657,500 | 2,945,531 | 2,604,020 | 2,604,020 |
| P/E ratio | 5.74 x | 11.3 x | - | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 0.19 x | 0.09 x | 0.17 x | 0.13 x | 0.11 x |
| EV / Revenue | - | 0.19 x | 0.09 x | 0.17 x | 0.13 x | 0.11 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 1.85 x | - | - | - | - |
| Nbr of stocks (in thousands) | 100,992 | 106,727 | 106,727 | 106,722 | 106,722 | - |
| Reference price 2 | 6,397 | 30,766 | 15,530 | 27,600 | 24,400 | 24,400 |
| Announcement Date | 3/30/20 | 1/28/22 | 1/30/23 | 1/31/24 | - | - |
1VND in Million2VND
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 17,511,132 | 17,665,364 | 17,508,389 | 20,431,000 | 23,821,000 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | 380,605 | - | - | - | - |
| Operating Margin | - | - | 2.17% | - | - | - | - |
| Earnings before Tax (EBT) | - | - | 398,666 | - | - | - | - |
| Net income | 122,071 | 135,469 | 256,288 | 135,105 | - | - | - |
| 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 | 3/30/20 | 1/30/21 | 1/28/22 | 1/30/23 | 1/31/24 | - | - |
1VND in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2023 Q1 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,635,432 | - | 6,025,963 | 9,875,700 | - | 4,503,536 | 4,254,266 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | 230,581 | - | - | - |
| Operating Margin | - | - | - | 2.33% | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 160,880 | 248,838 | - | 10,687 | 67,182 |
| Net income | 114,815 | 55,057 | 141,473 | - | - | - | - |
| Net margin | 1.5% | - | 2.35% | - | - | - | - |
| EPS | - | 586.7 | - | - | 305.6 | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 7/21/21 | 10/19/21 | 1/28/22 | 1/28/22 | 4/29/23 | 7/28/23 | 10/27/23 |
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 | - | - | 7,656,323 | - | - | - | - |
| Book Value Per Share | - | - | 16,592 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 1/30/21 | 1/28/22 | 1/30/23 | 1/31/24 | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
24,400
VND
Average target price
28,354
VND
Spread / Average Target
+16.20%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.59% | 103M | |
| -4.13% | 16.16B | |
| +14.12% | 4.32B | |
| +28.27% | 3.17B | |
| +7.02% | 1.95B | |
| +10.04% | 1.61B | |
| +6.62% | 1.16B | |
| +23.95% | 1.13B | |
| +2.10% | 1.03B | |
| +1.69% | 959M |
- Stock Market
- Equities
- PET Stock
- Financials PetroVietnam General Services
