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.($)
- - - - 7.57M
38.63x7.74x23.2x0.52% 46.33B
35.48x2x15.11x0.65% 25.93B
27.54x1.7x11.3x1.3% 11.57B
35.64x3.01x16.15x-.--% 10.49B
31.54x1.09x19.59x1.31% 6.04B
-85.44x0.64x32.63x-.--% 3.68B
30.68x2.44x15.99x2.3% 3.62B
43.67x0.85x7.11x1.5% 2.2B
Average 19.72x 2.43x 17.64x 0.95% 12.21B
Weighted average by Cap. 31.73x 4.38x 18.92x 0.69%

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