Valuation Pylon

Stocks

End-of-day quote Thailand S.E. 29/10/2026			5-day change	1st Jan Change
3.800 ^THB	-0.52%		-0.52%	+45.04%

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	2,850	-	-
Change	-	-12.55%	-43.5%	-25%	38.62%	45.04%	-	-
Enterprise Value (EV)	3,441	3,038	1,757	1,417	1,965	2,850	2,850	2,850
Change	-	-11.71%	-42.18%	-19.33%	38.62%	45.04%	0%	0%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	4.87x	2.92x	1.27x	1.74x	1.32x	1.54x	1.58x	1.57x
EV / Revenue	0x	0x	0x	0x	0x	1.54x	1.58x	1.57x
EV / EBITDA	0x	0x	0x	0x	0x	8.05x	7.32x	7.19x
EV / EBIT	0x	0x	0x	-0x	0x	8.82x	8.41x	8.28x
EV / FCF	0x	-0x	0x	0x	0x	11.2x	11.5x	11.1x
FCF Yield	5.81%	-0.93%	12.7%	6.88%	13.2%	8.93%	8.66%	9.03%
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	3.800	3.800	3.800
Nbr of stocks (in thousands)	749,873	749,873	749,873	749,873	749,873	749,873	-	-
Announcement Date	2/23/22 A	2/21/23 A	2/27/24 A	2/25/25 A	2/27/26 A	-	-	-

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	-	-	-	-	84.53M
QUANTA SERVICES, INC.	51.98x	2.5x	23.47x	0.07%	95.5B
VINCI	12.14x	1.03x	5.7x	4.8%	67.59B
LARSEN & TOUBRO LIMITED	25.58x	1.96x	19.83x	1.14%	55.51B
COMFORT SYSTEMS USA, INC.	26.12x	3.2x	17.76x	0.25%	46.32B
FERROVIAL N.V.	52.95x	4.14x	25.95x	1.78%	40.92B
HOCHTIEF AG	26.55x	0.66x	10.87x	2.34%	32.27B
EMCOR GROUP, INC.	20.54x	1.44x	13.31x	0.23%	30.41B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.32x	0.34x	6.69x	5.3%	28.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.89x	0.41x	6.53x	2.79%	27.36B
Average	27.01x	1.74x	14.46x	2.08%	42.45B
Weighted average by Cap.	30.19x	1.93x	15.87x	1.86%