Company Valuation: Prime Road Power

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8,339 8,126 5,701 2,595 553.1 255.3
Change - -2.55% -29.84% -54.48% -78.69% -53.85%
Enterprise Value (EV) 1 10,056 10,739 10,605 8,258 4,726 3,766
Change - 6.79% -1.25% -22.13% -42.77% -20.32%
P/E 28.9x 62.5x 41.6x -2.88x -2.91x -1.13x
PBR 3.09x 2.74x 1.84x 1.2x 0.29x 0.15x
PEG - -1.1x 7.74x 0x 0x -0.1x
Capitalization / Revenue 16.9x 14.3x 5.11x 1.61x 0.46x 0.35x
EV / Revenue 20.3x 18.9x 9.51x 5.13x 3.93x 5.2x
EV / EBITDA 46.6x 71.6x 57.2x 64.7x 12x 13.6x
EV / EBIT 116x 883x 881x -57.7x 49.9x 45.2x
EV / FCF 130x -10.4x -6.32x -11.4x 66.2x -10.1x
FCF Yield 0.77% -9.61% -15.8% -8.79% 1.51% -9.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0678 0.0306 0.0322 -0.2119 -0.0447 -0.0532
Distribution rate - - - - - -
Net sales 1 494.7 567.8 1,115 1,611 1,203 724.1
EBITDA 1 215.7 149.9 185.5 127.6 395.1 277.9
EBIT 1 86.71 12.16 12.04 -143.1 94.71 83.24
Net income 1 288.3 130.1 137.1 -901.6 -190.1 -226.4
Net Debt 1 1,717 2,613 4,904 5,662 4,173 3,510
Reference price 2 1.9600 1.9100 1.3400 0.6100 0.1300 0.0600
Nbr of stocks (in thousands) 4,254,486 4,254,486 4,254,486 4,254,486 4,254,486 4,254,486
Announcement Date 3/1/21 2/28/22 2/27/23 2/28/24 3/3/25 3/2/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.39x - - 1.1% 1.87B
111.86x10.52x17.53x - 1.71B
48.46x4.59x21.07x-.--% 1.2B
30.01x2.56x19.37x-.--% 823M
Average 56.43x 5.89x 19.32x 0.37% 1.4B
Weighted average by Cap. 60.78x 6.86x 19.07x 0.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!