Valuation Pioneer Motor

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
1.200 ^THB	0.00%		-1.64%	+20.00%

09-02	Tranche Update on Pioneer Motor Public Company Limited's Equity Buyback Plan announced on February 26, 2026.	CI
08-31	Pioneer Motor Public Company Limited 's Equity Buyback announced on February 26, 2026, has expired with 8,606,700 shares, representing 1.18% for THB 9.15 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,332	2,195	1,897	1,099	1,053	732.8
Change	-	64.81%	-13.57%	-42.09%	-4.14%	-30.41%
Enterprise Value (EV) ¹	1,147	2,132	1,815	854.9	705.5	338.1
Change	-	85.99%	-14.86%	-52.91%	-17.48%	-52.08%
P/E	16.8x	24.7x	19.1x	14.4x	9.27x	9.27x
PBR	2.6x	3.24x	2.28x	1.07x	0.96x	0.67x
PEG	-	2.1x	5.5x	-0.4x	0.2x	-0.3x
Capitalization / Revenue	1.67x	2.21x	1.59x	1.15x	0.91x	0.72x
EV / Revenue	1.44x	2.15x	1.52x	0.89x	0.61x	0.33x
EV / EBITDA	10.9x	15.1x	13x	7.93x	4.21x	2.6x
EV / EBIT	14.2x	18.7x	16.9x	11.7x	5.33x	3.52x
EV / FCF	16x	-16.6x	-25.9x	63.2x	6.52x	3.12x
FCF Yield	6.26%	-6.02%	-3.86%	1.58%	15.3%	32.1%
Dividend per Share ²	0.052	0.063	0.062	0.04	0.075	0.049
Rate of return	2.41%	1.77%	2.18%	2.76%	5.4%	4.9%
EPS ²	0.1289	0.144	0.149	0.1007	0.1499	0.1079
Distribution rate	40.4%	43.8%	41.6%	39.7%	50%	45.4%
Net sales ¹	795.8	990.9	1,195	958.9	1,162	1,013
EBITDA ¹	105.6	141.2	139.3	107.8	167.5	130.1
EBIT ¹	80.82	113.9	107.6	73.13	132.2	96.06
Net income ¹	79.44	102.1	105.3	73.58	113.6	80
Net Debt ¹	-185	-62.17	-81.43	-243.7	-347.6	-394.8
Reference price ²	2.160	3.560	2.840	1.450	1.390	1.000
Nbr of stocks (in thousands)	616,466	616,466	667,922	757,635	757,635	732,842
Announcement Date	2/23/21	2/24/22	2/24/23	2/27/24	2/25/25	2/26/26

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.($)
PIONEER MOTOR	-	-	-	-	25.73M
SIEMENS AG	24.47x	2.92x	15.92x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.06x	1.31x	6.18x	4.22%	163B
SCHNEIDER ELECTRIC SE	25.12x	3.29x	15.07x	1.92%	152B
EATON CORPORATION PLC	34.14x	5.08x	21.34x	1.15%	149B
DELTA ELECTRONICS, INC.	37.21x	4.93x	22.18x	1.34%	121B
TRANE TECHNOLOGIES PLC	30.49x	4.37x	21.47x	0.89%	101B
EMERSON ELECTRIC CO.	33.91x	5.46x	19x	1.33%	92.75B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.04x	21.71x	1.04%	94.42B
DELTA ELECTRONICS (THAILAND)	84.52x	10.45x	59.77x	0.37%	86.78B
Average	34.95x	4.65x	22.51x	1.6%	118.85B
Weighted average by Cap.	31.65x	4.18x	20.17x	1.8%