|
End-of-day quote
Thailand S.E.
2026-08-19
|
5-day change | 1st Jan Change | ||
| 10.20 THB | -0.97% |
|
+3.03% | +37.84% |
Company Valuation: JWD InfoLogistics
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 | 18,121 | - | - |
| Change | - | -5.45% | 31.46% | -30.52% | -32.16% | 37.84% | - | - |
| Enterprise Value (EV) 1 | 28,395 | 26,694 | 34,775 | 32,948 | 27,055 | 30,861 | 31,271 | 31,676 |
| Change | - | -5.99% | 30.28% | -5.25% | -17.89% | 14.07% | 1.33% | 1.29% |
| P/E | 39.3x | 42.4x | 35x | 17.3x | 11.4x | 14.1x | 13.4x | 13.1x |
| PBR | 5.64x | 6.18x | 1.25x | 0.85x | 0.59x | 0.78x | 0.76x | 0.75x |
| PEG | - | -3.4x | -3.4x | 0.4x | 2.36x | 1.3x | 2.42x | 5.83x |
| Capitalization / Revenue | 4.4x | 3.59x | 1.16x | 0.78x | 0.52x | 0.68x | 0.66x | 0.61x |
| EV / Revenue | 5.57x | 4.52x | 1.45x | 1.33x | 1.07x | 1.15x | 1.13x | 1.07x |
| EV / EBITDA | 25.5x | 21.5x | 13.3x | 14x | 9.31x | 8.59x | 8.21x | 7.6x |
| EV / EBIT | 70x | 60.1x | 34x | 39.8x | 19.5x | 16.8x | 16.5x | 16x |
| EV / FCF | -35.8x | 189x | 18x | 28.2x | 15x | 17.8x | 22x | 20.3x |
| FCF Yield | -2.79% | 0.53% | 5.56% | 3.55% | 6.68% | 5.61% | 4.55% | 4.92% |
| Dividend per Share 2 | 0.25 | 0.78 | 0.25 | 0.28 | 0.3 | 0.37 | 0.3886 | 0.3925 |
| Rate of return | 1.14% | 3.75% | 1.62% | 2.62% | 4.05% | 3.63% | 3.81% | 3.85% |
| EPS 2 | 0.56 | 0.49 | 0.44 | 0.62 | 0.65 | 0.7229 | 0.7629 | 0.78 |
| Distribution rate | 44.6% | 159% | 56.8% | 45.2% | 46.2% | 51.2% | 50.9% | 50.3% |
| Net sales 1 | 5,101 | 5,902 | 23,979 | 24,705 | 25,380 | 26,726 | 27,589 | 29,606 |
| EBITDA 1 | 1,112 | 1,242 | 2,617 | 2,350 | 2,906 | 3,592 | 3,810 | 4,170 |
| EBIT 1 | 405.8 | 444.3 | 1,024 | 827.3 | 1,386 | 1,841 | 1,890 | 1,979 |
| Net income 1 | 556.6 | 504.3 | 761.3 | 1,119 | 1,172 | 1,318 | 1,383 | 1,452 |
| Net Debt 1 | 5,955 | 5,478 | 6,885 | 13,570 | 13,908 | 12,740 | 13,150 | 13,555 |
| Reference price 2 | 22.00 | 20.80 | 15.40 | 10.70 | 7.40 | 10.20 | 10.20 | 10.20 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.11x | 1.15x | 8.59x | 3.63% | 551M | |
| 32.48x | 1.35x | 11.46x | 0.51% | 51.04B | |
| 23.97x | 1.13x | 11.88x | 3.2% | 31.49B | |
| 9.14x | 0.4x | 4.42x | 3.07% | 10.98B | |
| 19.63x | 0.74x | 6.56x | 1.86% | 8.33B | |
| 17.37x | 1.18x | 4.41x | 5.78% | 5.58B | |
| 19.76x | 2.15x | 16.48x | 2.84% | 3.22B | |
| 16.28x | 1.61x | 9.6x | 4.36% | 3.01B | |
| 16.03x | 0.56x | 6.64x | 3.81% | 2.86B | |
| Average | 18.75x | 1.14x | 8.90x | 3.23% | 13.01B | |
| Weighted average by Cap. | 25.11x | 1.16x | 10.19x | 2.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SJWD Stock
- Valuation JWD InfoLogistics
Select your edition
All financial news and data tailored to specific country editions
