Company Valuation: Prosper Engineering

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 1,631 1,026 408 551.5 237.2
Change - -37.09% -60.24% 35.19% -57%
Enterprise Value (EV) 1 1,458 1,101 531.6 760.7 415.9
Change - -24.43% -51.74% 43.09% -45.32%
P/E 40.8x -7.55x -2.02x 35.7x -1.55x
PBR 3.09x 2.72x 2.11x 2.57x 2.51x
PEG -1x 0x -0x -0x 0x
Capitalization / Revenue 1.58x 0.76x 0.49x 0.37x 0.29x
EV / Revenue 1.42x 0.82x 0.63x 0.51x 0.5x
EV / EBITDA 30.8x -7.09x -2.99x 11.3x -4.98x
EV / EBIT 36.7x -6.73x -2.76x 20.3x -3.72x
EV / FCF -12.4x -5.9x 50.8x -12.6x 103x
FCF Yield -8.09% -17% 1.97% -7.92% 0.97%
Dividend per Share 2 0.06 - - - -
Rate of return 1.99% - - - -
EPS 2 0.074 -0.2517 -0.3663 0.028 -0.2775
Distribution rate 81.1% - - - -
Net sales 1 1,030 1,349 839.9 1,496 829.9
EBITDA 1 47.32 -155.4 -177.6 67.08 -83.52
EBIT 1 39.67 -163.7 -192.5 37.44 -111.9
Net income 1 36.68 -135.9 -201.1 18.01 -153.1
Net Debt 1 -173.2 75.49 123.6 209.2 178.8
Reference price 2 3.0200 1.9000 0.7400 1.0000 0.4300
Nbr of stocks (in thousands) 5,40,000 5,40,000 5,51,316 5,51,547 5,51,547
Announcement Date 25/02/22 23/02/23 23/02/24 28/02/25 02/03/26
1THB in Million2THB
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
53.95x2.48x23.7x0.07% 9.3TCr
12.17x1.05x5.73x4.81% 7.12TCr
32.75x4.11x22.32x0.21% 5.59TCr
26.58x2.04x20.06x1.15% 5.69TCr
50.33x4.01x25.51x1.81% 4.02TCr
28.45x0.7x11.59x2.18% 3.58TCr
22.85x1.56x14.37x0.2% 3.3TCr
22.61x0.46x7.27x2.61% 3.12TCr
5.07x0.31x5.83x5.8% 2.7TCr
Average 28.31x 1.86x 15.15x 2.09% 4.94TCr
Weighted average by Cap. 31.21x 2.05x 16.43x 1.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. PROS Stock
  4. PROS-R Stock
  5. Valuation Prosper Engineering
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!