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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.97M
35.57x7.15x21.39x0.56% 42.81B
35.2x1.98x14.99x0.66% 25.87B
26.92x2.55x13.83x - 20.53B
26.44x1.64x10.87x1.36% 11.63B
31.74x2.65x14.41x-.--% 9.64B
31.45x1.1x19.7x1.15% 6.33B
34.42x2.73x17.94x2.12% 4.25B
-91.46x0.6x30.38x-.--% 3.72B
47.01x0.87x7.21x1.47% 2.33B
Average 19.70x 2.36x 16.75x 0.91% 12.71B
Weighted average by Cap. 29.22x 3.76x 17.18x 0.72%

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. ETL Stock
  4. Valuation Euroasia Total Logistics