Valuation EMC

Stocks

End-of-day quote Thailand S.E. 2026-09-23			5-day change	1st Jan Change
0.0200 ^THB	0.00%		0.00%	-33.33%

08-13	EMC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	EMC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,518	2,277	1,096	759.1	879.9	377.1
Change	-	50%	-51.85%	-30.77%	15.93%	-57.14%
Enterprise Value (EV) ¹	1,868	2,556	1,633	1,497	1,475	692.1
Change	-	36.83%	-36.1%	-8.34%	-1.49%	-53.07%
P/E	26.1x	-26.6x	-3.23x	-1.36x	-15x	-0.87x
PBR	0.74x	1.15x	0.67x	0.7x	0.67x	0.43x
PEG	-	0x	-0x	-0x	0.2x	-0x
Capitalization / Revenue	1.06x	2.08x	1.63x	1.78x	0.92x	0.51x
EV / Revenue	1.3x	2.33x	2.43x	3.51x	1.54x	0.94x
EV / EBITDA	21.2x	-54.5x	-5.66x	-3.01x	-18.9x	-1.97x
EV / EBIT	44.9x	-28.2x	-4.82x	-2.75x	-12.5x	-1.78x
EV / FCF	7.39x	-97.8x	-23.2x	-8.37x	-6.82x	1.81x
FCF Yield	13.5%	-1.02%	-4.3%	-12%	-14.7%	55.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.006899	-0.0102	-0.0402	-0.0663	-0.004681	-0.0344
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,433	1,097	670.9	426.3	957	735
EBITDA ¹	88.16	-46.92	-288.8	-498.2	-78.02	-351.1
EBIT ¹	41.57	-90.64	-338.8	-543.7	-118.2	-389.6
Net income ¹	59.09	-85.71	-339	-558.9	-50.36	-432.2
Net Debt ¹	350	279.1	537	738.1	594.9	315
Reference price ²	0.1800	0.2700	0.1300	0.0900	0.0700	0.0300
Nbr of stocks (in thousands)	8,433,755	8,433,755	8,433,780	8,434,049	12,570,633	12,570,633
Announcement Date	2/24/21	2/24/22	3/31/23	2/27/24	2/26/25	2/27/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMC	-	-	-	-	7.58M
QUANTA SERVICES, INC.	55.55x	2.56x	24.44x	0.07%	96.62B
VINCI	12.36x	1.06x	5.79x	4.73%	71.21B
COMFORT SYSTEMS USA, INC.	33.46x	4.2x	22.82x	0.2%	57.1B
LARSEN & TOUBRO LIMITED	26.01x	2x	19.7x	1.14%	55.69B
FERROVIAL N.V.	51.4x	4.07x	25.79x	1.9%	40.35B
HOCHTIEF AG	27.66x	0.7x	11.44x	2.23%	34.75B
EMCOR GROUP, INC.	23.1x	1.58x	14.53x	0.2%	33.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.33x	0.45x	7.09x	2.71%	30.42B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.96x	0.31x	5.79x	5.92%	26.52B
Average	28.54x	1.88x	15.27x	2.12%	44.6B
Weighted average by Cap.	31.89x	2.10x	16.74x	1.83%