Valuation Heng Leasing and Capital

Stocks

End-of-day quote Thailand S.E. 2026-09-04			5-day change	1st Jan Change
0.8900 ^THB	+2.30%		-1.11%	-7.29%

08-07	Heng Leasing and Capital Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-06	Heng Leasing and Capital Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	18,136	11,201	7,315	4,267	3,658
Change	-	-38.24%	-34.69%	-41.67%	-14.29%
Enterprise Value (EV) ¹	22,303	17,785	16,804	11,870	7,543
Change	-	-20.26%	-5.52%	-29.36%	-36.45%
P/E	42.9x	24.3x	17.3x	58.5x	108x
PBR	3.77x	2.14x	1.35x	0.81x	0.72x
PEG	8.52x	2.69x	-2.04x	-0.7x	-2x
Capitalization / Revenue	14.1x	6.69x	3.62x	2.9x	3.29x
EV / Revenue	17.4x	10.6x	8.3x	8.07x	6.79x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	-	-	-
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	0.01	0.0666	0.0665	0.0525	0.0262
Rate of return	0.21%	2.27%	3.46%	4.69%	2.73%
EPS ²	0.111	0.121	0.1108	0.0192	0.008918
Distribution rate	9.01%	55%	60%	274%	294%
Net sales ¹	1,282	1,675	2,023	1,471	1,112
EBITDA	-	-	-	-	-
EBIT	-	-	-	-	-
Net income ¹	353.8	461.1	422	72.98	33.98
Net Debt ¹	4,168	6,584	9,488	7,603	3,885
Reference price ²	4.7600	2.9400	1.9200	1.1200	0.9600
Nbr of stocks (in thousands)	3,810,000	3,810,000	3,810,000	3,810,000	3,810,000
Announcement Date	2/18/22	2/17/23	2/15/24	2/11/25	2/11/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HENG LEASING AND CAPITAL	-	-	-	-	103M
ALLY FINANCIAL INC.	8.9x	1.67x	1.86x	2.76%	13.17B
AYVENS	9.15x	2.22x	32.83x	6.8%	10.08B
CREDIT ACCEPTANCE CORPORATION	11.86x	-	-	-	6.28B
JIANGSU FINANCIAL LEASING CO., LTD.	11.12x	-	-	4.7%	5.81B
UPSTART HOLDINGS, INC.	38.47x	2.89x	13.91x	-.--%	2.73B
FIVE-STAR BUSINESS FINANCE LIMITED	12.8x	-	-	0.41%	1.64B
ATLANTICUS HOLDINGS CORPORATION	9.5x	2.67x	-	-	1.41B
AEON THANA SINSAP (THAILAND)	7.51x	3.61x	-	5.62%	739M
Average	13.66x	2.61x	16.20x	3.38%	4.66B
Weighted average by Cap.	11.79x	2.09x	15.14x	4.01%