Valuation Pylon

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
3.820 ^THB	0.00%		-3.05%	+45.80%

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	2,865	-	-
Change	-	-12.55%	-43.5%	-25%	38.62%	45.8%	-	-
Enterprise Value (EV)	3,441	3,038	1,757	1,417	1,965	2,865	2,865	2,865
Change	-	-11.71%	-42.18%	-19.33%	38.62%	45.8%	0%	0%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	4.87x	2.92x	1.27x	1.74x	1.32x	1.55x	1.59x	1.57x
EV / Revenue	0x	0x	0x	0x	0x	1.55x	1.59x	1.57x
EV / EBITDA	0x	0x	0x	0x	0x	8.09x	7.35x	7.22x
EV / EBIT	0x	0x	0x	-0x	0x	8.87x	8.45x	8.33x
EV / FCF	0x	-0x	0x	0x	0x	11.3x	11.6x	11.1x
FCF Yield	5.81%	-0.93%	12.7%	6.88%	13.2%	8.89%	8.61%	8.99%
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	3.820	3.820	3.820
Nbr of stocks (in thousands)	749,873	749,873	749,873	749,873	749,873	749,873	-	-
Announcement Date	23/02/22	21/02/23	27/02/24	25/02/25	27/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PYLON	-	-	-	-	84.83M
QUANTA SERVICES, INC.	47.17x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.01x	5.58x	4.93%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.95x	15.98x	0.28%	40.79B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	24.87x	1.61x	13.39x	2.19%	39.04B
Weighted average by Cap.	27.09x	1.74x	14.33x	2.03%