Company Valuation: Mida Leasing

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,033 1,501 1,193 862.5 532.4 500.5
Change - 45.36% -20.57% -27.68% -38.27% -6%
Enterprise Value (EV) 1 2,735 3,301 2,927 2,473 1,931 1,769
Change - 20.68% -11.31% -15.54% -21.91% -8.4%
P/E Ratio 10.5x 14.6x 11.4x -206x -6.38x -15.7x
PBR 0.52x 0.74x 0.56x 0.41x 0.26x 0.25x
PEG - 3.48x 6.52x 2x -0x 0.3x
Capitalization / Revenue 3.19x 4.83x 3x 3.28x 2.65x 2.39x
EV / Revenue 8.44x 10.6x 7.35x 9.4x 9.62x 8.46x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.05 - - - - -
Rate of return 5.15% - - - - -
EPS 2 0.0927 0.0966 0.0982 -0.003928 -0.0784 -0.0299
Distribution rate 54% - - - - -
Net sales 1 324 310.9 398.1 262.9 200.8 209
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 98.67 102.8 104.6 -4.183 -83.46 -31.82
Net Debt 1 1,702 1,799 1,735 1,610 1,398 1,268
Reference price 2 0.970 1.410 1.120 0.810 0.500 0.470
Nbr of stocks (in thousands) 1,064,797 1,064,797 1,064,797 1,064,797 1,064,798 1,064,798
Announcement Date 3/1/21 2/28/22 2/28/23 2/29/24 2/28/25 3/2/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 48.5M
29.74x17.05x - 0.56% 59.93B
23.75x4.11x13.4x-.--% 36.98B
25.11x2.79x15.61x0.07% 28.33B
7.89x1.79x - 1.73% 24.68B
19.71x15.15x30.02x1.07% 23.64B
27.8x4.15x12.15x-.--% 21.27B
27.13x - - - 14.46B
25.98x19.56x48.83x0.14% 14.06B
Average 23.39x 9.23x 24.00x 0.51% 24.82B
Weighted average by Cap. 24.09x 9.66x 20.86x 0.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ML Stock
  4. Valuation Mida Leasing
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!