Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-15			5-day change	1st Jan Change
7.600 ^THB	+2.70%		-3.18%	+2.70%

05-13	SCGJWD Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-24	SCGJWD Logistics posts FY total revenue 25,380.4 million baht	RE

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	13,502	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	2.7%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	25,932	26,652	27,057
Change	-	-5.99%	30.28%	-5.25%	-17.89%	-4.15%	2.78%	1.52%
P/E Ratio	39.3x	42.4x	35x	17.3x	11.4x	10.9x	10x	9.77x
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	1.17x	4.24x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.49x	0.49x	0.46x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	0.95x	0.96x	0.91x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	7.02x	7.03x	6.46x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	13.3x	14.9x	13.5x
EV / FCF	-35.8x	189x	18x	28.2x	15x	12.6x	16.3x	18.4x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	7.94%	6.13%	5.45%
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%	4.42%	5%	5.13%
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	7.600	7.600	7.600
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.($)
JWD INFOLOGISTICS	10.57x	0.93x	6.93x	4.54%	402M
DSV A/S	36.81x	1.58x	13.19x	0.44%	59.58B
KUEHNE UND NAGEL INTERNATIONAL AG	23.89x	1.09x	11.57x	3.26%	29.18B
HYUNDAI GLOVIS CO., LTD.	9.16x	0.41x	4.38x	2.98%	10.32B
NIPPON EXPRESS HOLDINGS, INC.	20.78x	0.68x	6.43x	2.02%	7.67B
LOGISTA HOLDINGS	16.41x	1.08x	4.09x	6.06%	5.23B
MITSUBISHI LOGISTICS CORPORATION	10.09x	1.87x	15.05x	2.53%	3.05B
KAMIGUMI CO., LTD.	15.78x	1.53x	9.02x	4.36%	2.94B
Average	17.94x	1.15x	8.83x	3.27%	14.8B
Weighted average by Cap.	27.98x	1.28x	11.11x	1.87%