Valuation TRC Construction

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
0.3800 ^THB	+5.56%		0.00%	-19.15%

08-12	TRC Construction Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	TRC Construction Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	958.7	4,122	2,780	3,164	1,238	656.9
Change	-	330%	-32.56%	13.79%	-60.86%	-46.95%
Enterprise Value (EV) ¹	1,611	4,887	3,796	4,338	2,398	1,668
Change	-	203.42%	-22.33%	14.29%	-44.72%	-30.45%
P/E	-2.16x	-71.8x	-24.8x	-5.86x	-1.78x	-2.12x
PBR	2.25x	10.3x	9.26x	-13.1x	-5.04x	-10.3x
PEG	-	0.8x	-0.3x	-0x	-0.62x	0x
Capitalization / Revenue	0.3x	1.06x	0.82x	1.44x	0.91x	0.61x
EV / Revenue	0.5x	1.26x	1.13x	1.98x	1.75x	1.55x
EV / EBITDA	-4.4x	129x	78.1x	-15.9x	-4.24x	-9.69x
EV / EBIT	-3.64x	-295x	-524x	-13.2x	-3.91x	-7.78x
EV / FCF	-65.7x	-59.6x	-18.6x	29.9x	-14.6x	40.6x
FCF Yield	-1.52%	-1.68%	-5.38%	3.35%	-6.83%	2.46%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.556	-0.0718	-0.1401	-0.6763	-0.6957	-0.2216
Distribution rate	-	-	-	-	-	-
Net sales ¹	3,195	3,888	3,372	2,193	1,367	1,077
EBITDA ¹	-366	37.78	48.58	-272.2	-566	-172.1
EBIT ¹	-442.4	-16.6	-7.243	-327.6	-612.7	-214.4
Net income ¹	-444.2	-57.39	-112	-540.3	-683	-280.4
Net Debt ¹	652.1	764.9	1,016	1,175	1,160	1,011
Reference price ²	1.2000	5.1600	3.4800	3.9600	1.2400	0.4700
Nbr of stocks (in thousands)	798,929	798,929	798,929	798,929	998,661	1,397,723
Announcement Date	2/24/21	2/22/22	2/24/23	2/29/24	2/27/25	3/2/26

¹THB in Million²THB

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.($)
TRC CONSTRUCTION	-	-	-	-	16.91M
QUANTA SERVICES, INC.	51.89x	2.4x	22.92x	0.07%	90.38B
VINCI	11.78x	1.02x	5.6x	4.96%	66.54B
LARSEN & TOUBRO LIMITED	24.44x	1.91x	18.76x	1.19%	52.92B
COMFORT SYSTEMS USA, INC.	28.81x	3.6x	19.51x	0.23%	49.24B
FERROVIAL N.V.	46.79x	3.77x	23.78x	2.08%	36.21B
HOCHTIEF AG	25.83x	0.64x	10.59x	2.41%	31.58B
EMCOR GROUP, INC.	20.94x	1.46x	13.48x	0.22%	30.84B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.2x	0.32x	6.04x	5.41%	27.91B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.68x	0.4x	6.41x	2.84%	27.14B
Average	26.37x	1.72x	14.12x	2.16%	41.28B
Weighted average by Cap.	29.25x	1.90x	15.39x	1.93%