Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. 2026-08-17			5-day change	1st Jan Change
1.450 ^THB	+9.02%		-8.81%	+76.83%

08-16	Micro Leasing Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-31	Krungsri Securities Upgrades Micro Leasing to Buy from Reduce; Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,620	4,020	2,038	916.3	766.7	1,356	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	76.83%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,356	1,356	1,356
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	76.83%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	16.1x	14.5x	13.2x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.74x	0.73x	0.71x
PEG	-	-0.9x	0x	-0x	-0x	0.2x	1.3x	1.32x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	3.05x	3.01x	2.9x
EV / Revenue	0x	0x	-	0x	0x	3.05x	3.01x	2.9x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	7.57x	7.49x	7.02x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.08	0.036	-	-	0.027	0.052	0.054	0.059
Rate of return	0.98%	0.84%	-	-	3.29%	3.59%	3.72%	4.07%
EPS ²	0.2	0.07	-0.056	-0.152	0.05	0.09	0.1	0.11
Distribution rate	40%	51.4%	-	-	54%	57.8%	54%	53.6%
Net sales ¹	569.2	706.7	-	760.8	490.1	444	451	467
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	383.1	415.2	-	339.6	227	179	181	193
Net income ¹	187.5	79.14	-52.54	-153.2	46.22	89	92	101
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.150	4.300	2.180	0.980	0.820	1.450	1.450	1.450
Nbr of stocks (in thousands)	935,000	935,000	935,000	935,000	935,000	935,000	-	-
Announcement Date	2/25/22	2/24/23	2/23/24	2/21/25	2/23/26	-	-	-

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.($)
MICRO LEASING	14.78x	-	-	3.91%	37.54M
AERCAP HOLDINGS N.V.	9.03x	7.42x	8.55x	1.05%	23.54B
TOKYO CENTURY CORPORATION	9.66x	4.2x	41.94x	3.5%	7.82B
BOC AVIATION LIMITED	7.96x	9.01x	9.6x	4.86%	6.59B
GATX CORPORATION	17.7x	7.51x	12.12x	1.46%	6.38B
WILLSCOT HOLDINGS CORPORATION	22.65x	3.33x	8.35x	1.18%	4.31B
FUYO GENERAL LEASE CO., LTD.	8.81x	-	-	3.67%	2.55B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.8x	-	-	-	2.26B
Average	11.67x	6.29x	16.11x	2.8%	6.69B
Weighted average by Cap.	10.85x	6.77x	14.52x	2.11%