Valuation Pylon

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
3.740 ^THB	+3.31%		+2.75%	+42.75%

08-13	Pylon Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-11	Pylon Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	2,805	-	-
Change	-	-12.55%	-43.5%	-25%	38.62%	42.75%	-	-
Enterprise Value (EV)	3,441	3,038	1,757	1,417	1,965	2,805	2,805	2,805
Change	-	-11.71%	-42.18%	-19.33%	38.62%	42.75%	0%	0%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	4.87x	2.92x	1.27x	1.74x	1.32x	1.6x	1.56x	1.54x
EV / Revenue	0x	0x	0x	0x	0x	1.6x	1.56x	1.54x
EV / EBITDA	0x	0x	0x	0x	0x	7.52x	7.2x	7.07x
EV / EBIT	0x	0x	0x	-0x	0x	8.68x	8.27x	8.15x
EV / FCF	0x	-0x	0x	0x	0x	11x	11.4x	10.9x
FCF Yield	5.81%	-0.93%	12.7%	6.88%	13.2%	9.08%	8.8%	9.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	784.5	1,145	1,483	813.6	1,489	1,756	1,802	1,820
EBITDA ¹	133.8	222.8	211	61.13	315.1	373	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	268.5	281.5	287
Net Debt	-383.1	-306	-132.8	-	-	-	-	-
Reference price ²	5.100	4.460	2.520	1.890	2.620	3.740	3.740	3.740
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	-	-	-	-	84.66M
QUANTA SERVICES, INC.	59.86x	2.73x	26.04x	0.06%	103B
VINCI	13.3x	1.12x	6.14x	4.4%	77.54B
COMFORT SYSTEMS USA, INC.	36.61x	4.62x	25.07x	0.18%	62.33B
LARSEN & TOUBRO LIMITED	27.2x	2.08x	20.43x	1.11%	58.45B
FERROVIAL N.V.	57.22x	4.54x	28.74x	1.57%	46.34B
HOCHTIEF AG	30.8x	0.76x	12.56x	2.01%	38.59B
EMCOR GROUP, INC.	25.53x	1.75x	16.13x	0.18%	36.89B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.57x	0.52x	8.28x	2.31%	35.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.3x	5.98x	6.28%	26.96B
Average	31.17x	2.05x	16.60x	2.01%	48.54B
Weighted average by Cap.	34.77x	2.28x	18.09x	1.71%