Company Valuation: Power Line Engineering

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 953.3 1,212 912.4 640.1 463 308.7
Change - 27.14% -24.72% -29.85% -27.66% -33.33%
Enterprise Value (EV) 1 4,364 3,461 5,459 6,777 6,406 5,903
Change - -20.68% 57.72% 24.14% -5.47% -7.86%
P/E -2.16x 7.91x -5.19x 3.73x -0.51x 17.4x
PBR 0.38x 0.44x 0.36x 0.26x 0.32x 0.19x
PEG - -0x 0x -0x 0x -0x
Capitalization / Revenue 0.11x 0.16x 0.11x 0.07x 0.05x 0.06x
EV / Revenue 0.5x 0.46x 0.67x 0.73x 0.67x 1.14x
EV / EBITDA -15.7x 10.2x -73.8x 12.3x -10.3x 12.5x
EV / EBIT -14.4x 10.9x -55.7x 12.8x -9.62x 13.6x
EV / FCF -7.78x 2.45x -2.33x -4.16x 8.81x 58.4x
FCF Yield -12.9% 40.8% -42.8% -24% 11.3% 1.71%
Dividend per Share 2 - 0.019 - - - -
Rate of return - 2.13% - - - -
EPS 2 -0.3236 0.1125 -0.129 0.1259 -0.6677 0.009749
Distribution rate - 16.9% - - - -
Net sales 1 8,731 7,481 8,190 9,303 9,617 5,190
EBITDA 1 -277.2 338.8 -73.99 549.3 -619.5 473.6
EBIT 1 -302.2 317 -97.93 529.3 -665.6 434.2
Net income 1 -440.6 153.2 -175.7 171.4 -909.3 15.31
Net Debt 1 3,411 2,249 4,547 6,137 5,943 5,594
Reference price 2 0.7000 0.8900 0.6700 0.4700 0.3400 0.1700
Nbr of stocks (in thousands) 1,361,818 1,361,818 1,361,818 1,361,818 1,361,818 1,815,757
Announcement Date 3/1/21 2/28/22 2/27/23 3/1/24 3/3/25 3/2/26
1THB in Million2THB
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.04M
55.8x2.55x24.36x0.07% 96.12B
13.13x1.11x6.08x4.46% 77.18B
27.37x2.09x20.54x1.1% 58.78B
34.09x4.29x23.27x0.2% 58.17B
55.42x4.42x28.13x1.57% 45.26B
29.72x0.73x12.12x2.08% 37.56B
23.71x1.62x14.94x0.19% 34.26B
24.52x0.5x7.92x2.41% 33.97B
4.47x0.3x5.97x6.3% 26.98B
Average 29.80x 1.96x 15.93x 2.04% 46.83B
Weighted average by Cap. 32.80x 2.16x 17.17x 1.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PLE Stock
  4. Valuation Power Line Engineering