Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. 2026-10-01			5-day change	1st Jan Change
9.300 ^THB	-1.06%		-6.53%	+25.68%

09-02	SCGJWD Logistics Public Company Limited Establishes New Subsidiary In Myanmar	CI
08-13	SCGJWD Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	16,522	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	25.68%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	29,702	29,939	30,530
Change	-	-5.99%	30.28%	-5.25%	-17.89%	9.79%	0.8%	1.97%
P/E	39.3x	42.4x	35x	17.3x	11.4x	12.7x	12.1x	11.7x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.71x	0.69x	0.68x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1x	2.33x	3.83x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.63x	0.61x	0.57x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.13x	1.1x	1.05x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	8.17x	7.8x	7.21x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	15x	15.6x	14.8x
EV / FCF	-35.8x	189x	18x	28.2x	15x	26.3x	24.9x	19.3x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	3.8%	4.02%	5.17%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.3743	0.3929	0.4
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	4.02%	4.22%	4.3%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.7333	0.7714	0.795
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	51%	50.9%	50.3%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	26,399	27,302	29,056
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,635	3,839	4,236
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,976	1,925	2,066
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,352	1,388	1,471
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	13,181	13,417	14,008
Reference price ²	22.000	20.800	15.400	10.700	7.400	9.300	9.300	9.300
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JWD INFOLOGISTICS	12.82x	1.13x	8.22x	3.98%	497M
UNITED PARCEL SERVICE, INC.	15.52x	1.09x	7.95x	7.01%	79.5B
DHL GROUP	16.26x	0.98x	7.19x	3.51%	71.68B
FEDEX CORPORATION	13.86x	0.85x	7.46x	2.09%	67.47B
DSV A/S	28.38x	1.19x	10.18x	0.6%	42.38B
POSTE ITALIANE S.P.A.	13.02x	9.47x	29.19x	5.29%	43.45B
KUEHNE UND NAGEL INTERNATIONAL AG	24.65x	1.15x	12.34x	3.1%	31.36B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.65x	1.77x	16.9x	0.85%	24B
S.F. HOLDING CO., LTD.	13.95x	0.4x	3.99x	2.98%	22.94B
ZTO EXPRESS (CAYMAN) INC.	9.87x	1.41x	5.2x	4.28%	14.76B
Average	17.20x	1.94x	10.86x	3.37%	39.8B
Weighted average by Cap.	17.37x	1.97x	10.84x	3.66%