Stock PIMO PIONEER MOTOR
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pioneer Motor

Equities

PIMO

TH6689010002

Electrical Components & Equipment

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
1.49 THB -0.67% Intraday chart for Pioneer Motor +2.05% +2.76%
Apr. 25 Pioneer Motor Public Company Limited Appoints AST Master Co., Ltd. as Auditor for the Year 2024 CI
Apr. 25 Pioneer Motor Public Company Limited Approves Dividend for the Period from July 1, 2023 to December 31, 2023, Payable on May 21, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,543 758.3 1,332 2,195 1,897 1,099
Enterprise Value (EV) 1 2,532 648.5 1,147 2,132 1,815 854.9
P/E ratio 174 x 25.1 x 16.8 x 24.7 x 19.1 x 14.4 x
Yield 0.27% 1.46% 2.41% 1.77% 2.18% 2.76%
Capitalization / Revenue 4.6 x 1.17 x 1.67 x 2.21 x 1.59 x 1.15 x
EV / Revenue 4.58 x 1 x 1.44 x 2.15 x 1.52 x 0.89 x
EV / EBITDA 100 x 16.9 x 10.9 x 15.1 x 13 x 7.93 x
EV / FCF -129 x -18.9 x 16 x -16.6 x -25.9 x 63.2 x
FCF Yield -0.77% -5.29% 6.26% -6.02% -3.86% 1.58%
Price to Book 7.93 x 1.67 x 2.6 x 3.24 x 2.28 x 1.07 x
Nbr of stocks (in thousands) 521,180 616,466 616,466 616,466 667,922 757,635
Reference price 2 4.880 1.230 2.160 3.560 2.840 1.450
Announcement Date 2/26/19 2/20/20 2/23/21 2/24/22 2/24/23 2/27/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 552.9 645.8 795.8 990.9 1,195 958.9
EBITDA 1 25.22 38.42 105.6 141.2 139.3 107.8
EBIT 1 3.632 14.99 80.82 113.9 107.6 73.13
Operating Margin 0.66% 2.32% 10.16% 11.49% 9% 7.63%
Earnings before Tax (EBT) 1 19.73 31.91 80.46 124.7 120.7 77.86
Net income 1 16.5 28.48 79.44 102.1 105.3 73.58
Net margin 2.98% 4.41% 9.98% 10.3% 8.81% 7.67%
EPS 2 0.0280 0.0490 0.1289 0.1440 0.1490 0.1007
Free Cash Flow 1 -19.56 -34.32 71.73 -128.5 -70.14 13.53
FCF margin -3.54% -5.32% 9.01% -12.96% -5.87% 1.41%
FCF Conversion (EBITDA) - - 67.92% - - 12.55%
FCF Conversion (Net income) - - 90.3% - - 18.39%
Dividend per Share 2 0.0130 0.0180 0.0520 0.0630 0.0620 0.0400
Announcement Date 2/26/19 2/20/20 2/23/21 2/24/22 2/24/23 2/27/24
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3
Net sales 1 - 309.3 292.4
EBITDA 1 - 44.63 40.12
EBIT 1 - 36.93 31.63
Operating Margin - 11.94% 10.82%
Earnings before Tax (EBT) 1 - 36.92 31.62
Net income 1 32.67 30.58 28.89
Net margin - 9.89% 9.88%
EPS 2 0.0500 - 0.0408
Dividend per Share - - -
Announcement Date 4/15/22 8/9/22 11/10/22
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 10.9 110 185 62.2 81.4 244
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -19.6 -34.3 71.7 -128 -70.1 13.5
ROE (net income / shareholders' equity) 5.2% 7.34% 16.4% 17.2% 14% 7.92%
ROA (Net income/ Total Assets) 0.5% 1.7% 7.2% 8.02% 6.31% 3.83%
Assets 1 3,308 1,670 1,103 1,274 1,668 1,921
Book Value Per Share 2 0.6200 0.7400 0.8300 1.100 1.250 1.350
Cash Flow per Share 2 0.0100 0.0200 0.0800 0.0400 0.1200 0.0500
Capex 1 23.7 50.3 26.7 98.4 60.2 24.1
Capex / Sales 4.29% 7.8% 3.35% 9.93% 5.04% 2.51%
Announcement Date 2/26/19 2/20/20 2/23/21 2/24/22 2/24/23 2/27/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Portable Motors & Generators

1st Jan change Capi.
PIONEER MOTOR Stock Pioneer Motor
+2.76% 30.65M
ZHONGSHAN BROAD-OCEAN MOTOR CO., LTD. Stock Zhongshan Broad-Ocean Motor Co., Ltd.
+10.06% 1.78B
KEMPOWER OYJ Stock Kempower Oyj
-35.76% 1.2B
SHANGHAI RUKING TECHNOLOGIES CO., LTD. Stock Shanghai Ruking Technologies Co., Ltd.
-27.26% 779M
HANGZHOU WEIGUANG ELECTRONIC CO.,LTD. Stock Hangzhou Weiguang Electronic Co.,Ltd.
+6.34% 703M
NINGBO ZHONGDA LEADER INTELLIGENT TRANSMISSION CO., LTD. Stock Ningbo ZhongDa Leader Intelligent Transmission Co., Ltd.
-5.94% 700M
SPG CO., LTD. Stock SPG Co., Ltd.
-21.53% 462M
NEWONDER SPECIAL ELECTRIC CO.,LTD. Stock Newonder Special Electric Co.,Ltd.
-21.66% 458M
ZHEJIANG DEHONG AUTOMOTIVE ELECTRONIC & ELECTRICAL CO., LTD. Stock Zhejiang Dehong Automotive Electronic & Electrical Co., Ltd.
-29.83% 382M
HONDA INDIA POWER PRODUCTS LIMITED Stock Honda India Power Products Limited
-0.28% 289M
Portable Motors & Generators
  1. Stock Market
  2. Equities
  3. PIMO Stock
  4. Financials Pioneer Motor
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW