Pylon PCL
SET:PYLON
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (15.8), the stock would be worth ฿4.14 (37% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.6 | ฿3.02 |
0%
|
| 3-Year Average | 15.8 | ฿4.14 |
+37%
|
| 5-Year Average | 19 | ฿4.97 |
+65%
|
| Industry Average | 12.9 | ฿3.38 |
+12%
|
| Country Average | 11.7 | ฿3.05 |
+1%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
฿1.9B
|
/ |
Oct 2025
฿159.5m
|
= |
|
|
฿1.9B
|
/ |
Dec 2025
฿258.5m
|
= |
|
|
฿1.9B
|
/ |
Dec 2026
฿357.4m
|
= |
|
|
฿1.9B
|
/ |
Dec 2027
฿310.6m
|
= |
|
|
฿1.9B
|
/ |
Dec 2028
฿301.8m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
P
|
Pylon PCL
SET:PYLON
|
2.3B THB | 11.6 | 17.2 | |
| JP |
|
Sumitomo Densetsu Co Ltd
TSE:1949
|
35.2T JPY | 11.5 | 19.9 | |
| US |
|
Quanta Services Inc
NYSE:PWR
|
83.1B USD | 56.7 | 80.9 | |
| FR |
|
Vinci SA
PAR:DG
|
68.7B EUR | 9.3 | 14 | |
| IN |
|
Larsen and Toubro Ltd
F:LTO
|
45.1B EUR | 21.1 | 29.7 | |
| IN |
|
Larsen & Toubro Ltd
NSE:LT
|
4.7T INR | 20.7 | 29 | |
| US |
|
Comfort Systems USA Inc
NYSE:FIX
|
47.7B USD | 35.6 | 46.7 | |
| ES |
|
Ferrovial SA
MAD:FER
|
38.6B EUR | 46.7 | 43.6 | |
| NL |
|
Ferrovial SE
AEX:FER
|
38.5B EUR | 46.4 | 43.3 | |
| DE |
H
|
Hochtief AG
XETRA:HOT
|
30.4B EUR | 14.5 | 32.7 | |
| US |
|
EMCOR Group Inc
NYSE:EME
|
32.3B USD | 19.8 | 25.4 |
Market Distribution
| Min | 0.4 |
| 30th Percentile | 8.7 |
| Median | 11.7 |
| 70th Percentile | 15.7 |
| Max | 2 524.8 |
Other Multiples
Pylon PCL
Glance View
Pylon Public Co. Ltd. engages in the provision of foundation services. The company is headquartered in Bangkok, Bangkok Metropolis and currently employs 509 full-time employees. The company went IPO on 2005-12-23. The firm offers various sizes of piles ranging from 50-200 centimeters in diameter and deeper approximately 80 meters depending on the design load and local soil properties. The company provides ground improvement service by injecting cement grout at high pressure between 200-400 bars. The type of work can be categorized as soil-cement column and localized soil improvement. The Company’s subsidiary includes Excelon Co., Ltd., which provides foundation services, including bored piles, ground improvement and other construction services.
