Company Valuation: Euroasia Total Logistics

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 1,011 353.4 359.6
Change - -65.03% 1.75%
Enterprise Value (EV) 1 955.1 331.7 295.1
Change - -65.27% -11.03%
P/E 11.7x -12.1x 16.8x
PBR 1.53x 0.61x 0.6x
PEG -0.4x 0x -0x
Capitalization / Revenue 0.81x 0.28x 0.21x
EV / Revenue 0.76x 0.26x 0.17x
EV / EBITDA 8.72x 24.9x 9.27x
EV / EBIT 12.2x -16.1x -121x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.3447 - -
Rate of return 21.1% - -
EPS 2 0.1391 -0.0472 0.0346
Distribution rate 248% - -
Net sales 1 1,249 1,266 1,738
EBITDA 1 109.5 13.32 31.85
EBIT 1 78.03 -20.65 -2.444
Net income 1 57.51 -29.28 21.46
Net Debt 1 -55.52 -21.7 -64.48
Reference price 2 1.6300 0.5700 0.5800
Nbr of stocks (in thousands) 620,000 620,000 620,000
Announcement Date 2/20/24 2/25/25 2/23/26
1THB in Million2THB
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.34M
22.5x7.33x14.65x1.91% 174B
24.8x7.2x14.97x1.13% 93.56B
25.82x8.16x16.12x0.8% 78.89B
21.13x6.81x14.15x2.13% 74.74B
26.55x6.64x15.09x1.64% 74.12B
31.18x6.25x18.73x0.63% 37.88B
37.67x2.67x15.76x-.--% 21.45B
31.17x1.6x12.93x0.8% 21.07B
22.06x2.07x11.44x - 16.45B
Average 26.99x 5.41x 14.87x 1.13% 59.22B
Weighted average by Cap. 25.04x 6.68x 15.04x 1.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Euroasia Total Logistics

Historical PBR trend

Valuation ratios - PBR - Euroasia Total Logistics

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Euroasia Total Logistics

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Euroasia Total Logistics

  1. Stock Market
  2. Stocks
  3. ETL Stock
  4. Valuation Euroasia Total Logistics