Valuation Pylon

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
3.640 ^THB	-0.55%		-1.09%	+38.93%

05-11	Pylon Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-25	Pylon Public Company Limited Proposes Cash Dividend, Payable on 22 May 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	2,730	-	-
Change	-	-12.55%	-43.5%	-25%	38.62%	38.93%	-	-
Enterprise Value (EV)	3,441	3,038	1,757	1,417	1,965	2,730	2,730	2,730
Change	-	-11.71%	-42.18%	-19.33%	38.62%	38.93%	0%	0%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	4.87x	2.92x	1.27x	1.74x	1.32x	1.55x	1.51x	1.5x
EV / Revenue	0x	0x	0x	0x	0x	1.55x	1.51x	1.5x
EV / EBITDA	0x	0x	0x	0x	0x	7.32x	7.01x	6.88x
EV / EBIT	0x	0x	0x	-0x	0x	8.45x	8.05x	7.93x
EV / FCF	0x	-0x	0x	0x	0x	10.7x	11.1x	10.6x
FCF Yield	5.81%	-0.93%	12.7%	6.88%	13.2%	9.33%	9.04%	9.43%
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	3.640	3.640	3.640
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	-	-	-	-	81.1M
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
COMFORT SYSTEMS USA, INC.	35.8x	4.43x	23.98x	0.18%	60.91B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	31.52x	2.01x	16.47x	1.98%	46.06B
Weighted average by Cap.	35.26x	2.24x	17.97x	1.75%