Valuation Mitsib Leasing

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
0.6100 ^THB	-3.17%		-3.17%	+3.39%

05-13	Mitsib Leasing Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-24	Mitsib Leasing Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	714.6	832.9	915.5	787.9	960.8	809.9
Change	-	16.55%	9.91%	-13.93%	21.95%	-15.71%
Enterprise Value (EV) ¹	1,387	1,561	1,689	1,845	1,793	1,629
Change	-	12.54%	8.15%	9.24%	-2.79%	-9.14%
P/E	27x	64.3x	42.6x	22.5x	69.7x	14.8x
PBR	0.95x	1.14x	1.24x	1.02x	0.81x	0.66x
PEG	-	-1.3x	0.6x	0.4x	-0.9x	0x
Capitalization / Revenue	1.46x	1.5x	1.85x	1.15x	1.16x	1.27x
EV / Revenue	2.83x	2.81x	3.41x	2.69x	2.17x	2.55x
EV / EBITDA	14x	26.2x	23x	19.1x	22.1x	13.5x
EV / EBIT	14.7x	29.7x	24.9x	20.1x	23.3x	13.9x
EV / FCF	26.2x	-9.57x	-18.1x	-23.2x	-34.2x	28.2x
FCF Yield	3.81%	-10.4%	-5.52%	-4.3%	-2.92%	3.54%
Dividend per Share ²	0.0419	0.0143	0.0026	-	0.015	0.02
Rate of return	4.62%	1.35%	0.22%	-	2.14%	3.39%
EPS ²	0.0336	0.0164	0.0273	0.0445	0.01	0.04
Distribution rate	125%	87%	9.54%	-	149%	50%
Net sales ¹	490.8	555.7	495.1	686.5	825.3	640.1
EBITDA ¹	99.45	59.54	73.46	96.76	80.97	120.6
EBIT ¹	94.19	52.6	67.69	92	77	117
Net income ¹	25.79	12.95	21.48	35.07	11.99	54.86
Net Debt ¹	672.7	728.5	773.1	1,057	832.3	819.4
Reference price ²	0.9070	1.0571	1.1619	1.0000	0.7000	0.5900
Nbr of stocks (in thousands)	787,893	787,893	787,893	787,893	1,372,639	1,372,639
Announcement Date	2/24/21	2/28/22	2/27/23	2/27/24	2/20/25	2/24/26

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.($)
MITSIB LEASING	-	-	-	-	26.14M
AERCAP HOLDINGS N.V.	8.9x	7.38x	8.51x	1.07%	23.2B
TOKYO CENTURY CORPORATION	9.56x	4.19x	41.86x	3.53%	7.75B
BOC AVIATION LIMITED	7.95x	9.01x	9.6x	4.87%	6.58B
GATX CORPORATION	17.59x	7.49x	12.1x	1.47%	6.34B
WILLSCOT HOLDINGS CORPORATION	21.02x	3.2x	8.02x	1.27%	4B
FUYO GENERAL LEASE CO., LTD.	8.74x	-	-	3.7%	2.53B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.84x	-	-	-	2.29B
Average	10.94x	6.25x	16.02x	2.65%	6.59B
Weighted average by Cap.	10.57x	6.75x	14.49x	2.14%