GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Right Tunnelling PCL (BKK:RT) » Definitions » Earnings Power Value (EPV)

Right Tunnelling PCL (BKK:RT) Earnings Power Value (EPV) : ฿-1.76 (As of Sep24)


View and export this data going back to 2020. Start your Free Trial

What is Right Tunnelling PCL Earnings Power Value (EPV)?

As of Sep24, Right Tunnelling PCL's earnings power value is ฿-1.76. *

* GuruFocus does not store EPV value into our database if Average Maintenance CAPEX is 0.

Margin of Safety is N/A.

The basic concept of EPV is that one should value a stock based on the current free cash flow of a company and not on future projections which may, or may not, come true. It is arguably a better way to analyze stocks than Discounted Cash Flow analysis that relies on highly speculative growth assumptions many years into the future. Assumption: Current profitability is sustainable.


Right Tunnelling PCL Earnings Power Value (EPV) Historical Data

The historical data trend for Right Tunnelling PCL's Earnings Power Value (EPV) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Right Tunnelling PCL Earnings Power Value (EPV) Chart

Right Tunnelling PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Earnings Power Value (EPV)
Get a 7-Day Free Trial - - - - -1.61

Right Tunnelling PCL Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
Earnings Power Value (EPV) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -1.61 -1.94 -1.83 -1.76

Competitive Comparison of Right Tunnelling PCL's Earnings Power Value (EPV)

For the Engineering & Construction subindustry, Right Tunnelling PCL's Earnings Power Value (EPV), along with its competitors' market caps and Earnings Power Value (EPV) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Right Tunnelling PCL's Earnings Power Value (EPV) Distribution in the Construction Industry

For the Construction industry and Industrials sector, Right Tunnelling PCL's Earnings Power Value (EPV) distribution charts can be found below:

* The bar in red indicates where Right Tunnelling PCL's Earnings Power Value (EPV) falls into.



Right Tunnelling PCL Earnings Power Value (EPV) Calculation

Earnings Power Value also known as just Earnings Power is a valuation technique popularised by Bruce Greenwald, an authority on value investing at Columbia University. It is arguably a better way to analyze stocks than Discounted Cash Flow analysis that relies on highly speculative growth assumptions many years into the future.

The basic concept of EPV is that one should value a stock based on the current free cash flow of a company and not on future projections which may, or may not, come true. This valuation tool excludes the potential growth that a company may have so that needs to be looked at separately. Since future growth is excluded from the analysis, only the maintenance capital expenditures are subtracted from after-tax EBIT (earnings before interest and taxes) and growth capex is ignored.

Right Tunnelling PCL's "Earning Power" Calculation:

Average of Last 20 Quarters Last Quarter
Revenue 2,764
DDA 165
Operating Margin % 2.05
SGA * 25% 61
Tax Rate % 25.27
Maintenance Capex 73
Cash and Cash Equivalents 19
Short-Term Debt 2,080
Long-Term Debt 759
Shares Outstanding (Diluted) 1,377

1. Start with "Earnings" not including accounting adjustments (one-time charges not excluded unless policy has changed). "Earnings" are "Operating Income.

2. Look at average margins over a business/Industry cycle: Average Operating Margin = 2.05%

To normalize margins and eliminate the effects on profitability of valuing the firm at different points in the business cycle, it is usually best to take a long-term average of operating margins. Ideally this would be as long as 10 years and include at least one economic downturn. However, since most of companies do not have as long as 10-year history, here GuruFocus uses the latest 5 years data to do the calculation. To smooth out unusual years but reflect recent developments, we take an average of the 5 year margin.

3. Multiply average margins by sustainable revenues and then adjust for maintenance SGA. This yields "normalized" EBIT:

To be conservative, GuruFocus uses an average of the 5 year revenues as the sustainable revenue.
EPV analysis recognises that part of SG&A expenditure is made to maintain and replace the existing assets, while part is made to grow sales. Since EPV is only interested in what it costs a going concern to maintain its existing asset base, it adds back a percentage of SG&A (between 15% and 50% - this is a matter of judgment and industry knowledge) to make up for the fact that some of this expenditure went to fund growth and shouldn't be accounted for. To start off, we assume 25% for the sake of prudence.
Sustainable Revenue = ฿2,764 Mil, Average Operating Margin = 2.05%, Average Adjusted SGA = 61,
therefore "Normalized" EBIT = Sustainable Revenue * Average Operating Margin + Average Adjusted SGA = 2,764 * 2.05% +61 = ฿117.89936489 Mil.

4. Multiply by one minus Average Tax Rate (NOPAT):

Same as average operating margin calculation, GuruFocus takes an average of the 5 years tax rates.
Average Tax Rate = 25.27%, and "Normalized" EBIT = ฿117.89936489 Mil,
therefore After-tax "Normalized" EBIT = "Normalized" EBIT * ( 1 - Average Tax Rate ) = 117.89936489 * ( 1 - 25.27% ) = ฿88.108553369595 Mil.

5. Add back Excess Depreciation (after tax at 1/2 average tax rate). This yields "normalized" Earnings:

Excess Depreciation = Average DDA * % of Excess Depreciation (after tax at 1/2 average tax rate) = 165 * 0.5 * 25.27% = ฿20.869523436 Mil.
"Normalized" Earnings = After-tax "Normalized" EBIT + Excess Depreciation = 88.108553369595 + 20.869523436 = ฿108.97807680559 Mil.

6. Adjusted for Maintenance Capital Expenditure:

First, calculate the revenue change regarding to the previous year. If the revenue decreased from the previous year, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
Second, if the revenue increased from the previous year, then calculate the percentage of Net PPE as of corresponding Revenue.
Third, calculate Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase.
If [Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase] was negative, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
If [Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase] was positive, then the Maintenance Capital Expenditure = Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase.
Fourth, GuruFocus uses an average of the 5 year maintenance capital expenditures as maintenance CAPEX.
Right Tunnelling PCL's Average Maintenance CAPEX = ฿73 Mil *.
* GuruFocus does not store EPV value into our database if Average Maintenance CAPEX is 0.

7. Investors require a return of "WACC" for the risk they are taking: WACC = 9%

8. Right Tunnelling PCL's current cash and cash equivalent = ฿19 Mil.
Right Tunnelling PCL's current interest bearing debt = Long-Term Debt & Capital Lease Obligation + Short-Term Debt & Capital Lease Obligation = 759 + 2,080 = ฿2838.49 Mil.
Right Tunnelling PCL's current Shares Outstanding (Diluted Average) = 1,377 Mil.

Right Tunnelling PCL's Earnings Power Value (EPV) for Sep24 is calculated as:

EPV = ( ( Norm. Earnings-Maint. CAPEX *) / WACC + CashandEquiv - Int. Bearing Debt ) / Shares Outstanding (Diluted Average)
= ( ( 108.97807680559 - 73)/ 9%+19-2838.49 )/1,377
=-1.76

Margin of Safety (EPV)=( Earnings Power Value (EPV)-Current Price )/Earnings Power Value (EPV)
=( -1.7565024195665-0.29 )/-1.7565024195665
= N/A

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* GuruFocus does not store EPV value into our database if Average Maintenance CAPEX is 0.


Right Tunnelling PCL  (BKK:RT) Earnings Power Value (EPV) Explanation

Assumption: Current profitability is sustainable.

Earnings power value (EPV) uses a very basic equation which assumes no growth, although it does rely on an assumption about the cost of capital as well as the fact that current earnings are sustainable. It also involves several adjustments to clean up the underlying Earnings figures.


Be Aware

Though using today's earnings in calculating Earnings Power Value, GuruFocus is normalizing these earnings to the business cycle. This eliminates the effects on profitability of valuing the firm at different points in the business cycle. This means that we are considering the average earnings over 5 years.


Right Tunnelling PCL Earnings Power Value (EPV) Related Terms

Thank you for viewing the detailed overview of Right Tunnelling PCL's Earnings Power Value (EPV) provided by GuruFocus.com. Please click on the following links to see related term pages.


Right Tunnelling PCL Business Description

Traded in Other Exchanges
Address
292 Moo 4 Bangna-Trad Road, Bang Bo Subdistrict, Bang Bo District, Samut Prakan Province, Samut Prakan, THA, 10560
Right Tunnelling PCL is a civil engineering service provider. It specializes in geology and special techniques such as tunnel construction, rock drilling, rock blasting, mining construction, soil boring tests, and concrete structures. The clients of the company include both the public and private sectors. The company offers services related to tunnel and shaft construction, dam construction, hydropower plant construction, and pipe jacking projects. The company operates in two geographic areas of Thailand and overseas (Myanmar, The Lao People's Democratic Republic, and Cambodia). Geographically, it derives a majority of its revenue from Thailand.

Right Tunnelling PCL Headlines

From GuruFocus

Ruby Tuesday Inc. (RT) SVP - CFO Marguerite N Duffy sells 4,245 Shares

By GuruFocus Research GuruFocus Editor 06-08-2010

Ruby Tuesday Inc. (RT) Senior VP-CTO Nicolas Ibrahim sells 14,635 Shares

By GuruFocus Research GuruFocus Editor 10-13-2010

Ruby Tuesday Inc. (RT) Senior VP-CTO Nicolas Ibrahim sells 13,432 Shares

By GuruFocus Research GuruFocus Editor 01-14-2010

Ruby Tuesday Inc. (RT) CEO Samuel E Iii Beall sells 350,000 Shares

By GuruFocus Research GuruFocus Editor 01-28-2010

Ruby Tuesday Inc. (RT) Senior VP-CTO Nicolas Ibrahim sells 63,596 Shares

By GuruFocus Research GuruFocus Editor 01-13-2011

Ruby Tuesday Inc. Reports Operating Results (10-K)

By gurufocus 10qk 08-02-2010

Ruby Tuesday Inc. (RT) CEO Samuel E Iii Beall sells 266,878 Shares

By GuruFocus Research GuruFocus Editor 04-14-2010

Ruby Tuesday Inc. (RT) EVP-COO Kimberly Grant sells 4,400 Shares

By GuruFocus Research GuruFocus Editor 10-06-2009

Ruby Tuesday Inc. (RT) Senior VP-CTO Nicolas Ibrahim sells 1,929 Shares

By GuruFocus Research GuruFocus Editor 08-03-2010

Ruby Tuesday In Legal Tangle

By reports.droy reports.droy 01-30-2015