Valuation Pylon

Stocks

End-of-day quote Thailand S.E. 2026-09-07			5-day change	1st Jan Change
3.860 ^THB	0.00%		-0.52%	+47.33%

08-13	Pylon Public Company Limited Declares Interim Cash Dividend, Payable on 11 September 2026	CI
08-13	Pylon Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,824	3,344	1,890	1,417	1,965	2,895	-	-
Change	-	-12.55%	-43.5%	-25%	38.62%	47.33%	-	-
Enterprise Value (EV)	3,441	3,038	1,757	1,417	1,965	2,895	2,895	2,895
Change	-	-11.71%	-42.18%	-19.33%	38.62%	47.33%	0%	0%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	4.87x	2.92x	1.27x	1.74x	1.32x	1.56x	1.61x	1.59x
EV / Revenue	0x	0x	0x	0x	0x	1.56x	1.61x	1.59x
EV / EBITDA	0x	0x	0x	0x	0x	8.18x	7.43x	7.3x
EV / EBIT	0x	0x	0x	-0x	0x	8.96x	8.54x	8.41x
EV / FCF	0x	-0x	0x	0x	0x	11.4x	11.7x	11.2x
FCF Yield	5.81%	-0.93%	12.7%	6.88%	13.2%	8.8%	8.52%	8.89%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	784.5	1,145	1,483	813.6	1,489	1,850	1,802	1,820
EBITDA ¹	133.8	222.8	211	61.13	315.1	354	389.5	396.5
EBIT ¹	37.17	128.5	123.7	-14.26	247.2	323	339	344
Net income ¹	39.76	119.8	106.3	0.5012	210.8	281	281.5	287
Net Debt	-383.1	-306	-132.8	-	-	-	-	-
Reference price ²	5.100	4.460	2.520	1.890	2.620	3.860	3.860	3.860
Nbr of stocks (in thousands)	749,873	749,873	749,873	749,873	749,873	749,873	-	-
Announcement Date	2/23/22	2/21/23	2/27/24	2/25/25	2/27/26	-	-	-

¹THB in Million²

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PYLON	-	-	-	-	88.02M
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	28.99x	1.89x	15.44x	2.04%	45.41B
Weighted average by Cap.	31.81x	2.08x	16.65x	1.81%