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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.28M
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 28.82x 1.91x 15.48x 2.13% 44.59B
Weighted average by Cap. 32.95x 2.18x 17.31x 1.8%

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