Valuation JWD InfoLogistics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2025-06-13			5-day change	1st Jan Change
8.900 ^THB	-.--%		-.--%	-

06-15	Fitch Affirms Thailand-Based SCGJWD Logistics' National Long-Term Rating; Keeps Outlook Stable	MT
05-13	SCGJWD Logistics 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	2026	2027	2028
Market Cap ¹	22,440	21,216	27,890	19,378	13,146	13,590	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	3.38%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	26,020	26,741	27,145
Change	-	-5.99%	30.28%	-5.25%	-17.89%	-3.82%	2.77%	1.51%
P/E	39.3x	42.4x	35x	17.3x	11.4x	10.9x	10.1x	9.84x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.58x	0.57x	0.56x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.42x	1.18x	4.27x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.5x	0.49x	0.46x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	0.95x	0.96x	0.92x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	7.05x	7.06x	6.49x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	13.3x	14.9x	13.6x
EV / FCF	-35.8x	189x	18x	28.2x	15x	12.6x	16.4x	18.4x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	7.91%	6.11%	5.43%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.336	0.38	0.39
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	4.39%	4.97%	5.1%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.7	0.76	0.7775
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	48%	50%	50.2%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	27,357	27,713	29,619
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,691	3,789	4,186
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,956	1,792	1,999
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,268	1,378	1,446
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	12,430	13,150	13,555
Reference price ²	22.000	20.800	15.400	10.700	7.400	7.650	7.650	7.650
Nbr of stocks (in thousands)	1,020,000	1,020,000	1,811,020	1,811,020	1,776,526	1,776,526	-	-
Announcement Date	2/27/22	2/28/23	2/29/24	2/28/25	2/25/26	-	-	-

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.($)
DSV A/S	35.02x	1.51x	12.64x	0.46%	55.78B
KUEHNE UND NAGEL INTERNATIONAL AG	22.42x	1.04x	10.96x	3.48%	26.99B
HYUNDAI GLOVIS CO., LTD.	8.21x	0.36x	3.85x	3.32%	9.14B
NIPPON EXPRESS HOLDINGS, INC.	21.19x	0.71x	6.59x	1.97%	7.8B
LOGISTA HOLDINGS	16.24x	1.06x	4x	6.12%	5.09B
MITSUBISHI LOGISTICS CORPORATION	10.44x	1.93x	15.53x	2.44%	3.13B
KAMIGUMI CO., LTD.	15.79x	1.53x	9.02x	4.36%	2.92B
Average	18.47x	1.16x	8.94x	3.16%	15.83B
Weighted average by Cap.	26.70x	1.24x	10.67x	1.96%