|
End-of-day quote
Thailand S.E.
2026-10-01
|
5-day change | 1st Jan Change | ||
| 0.0400 THB | -20.00% |
|
0.00% | -84.00% |
Company Valuation: NCL International Logistics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 331.5 | 1,678 | 1,680 | 443.7 | 206 | 173.6 |
| Change | - | 406.18% | 0.1% | -73.58% | -53.57% | -15.75% |
| Enterprise Value (EV) 1 | 610.4 | 1,865 | 1,948 | 850.4 | 611.6 | 464.6 |
| Change | - | 205.53% | 4.47% | -56.35% | -28.08% | -24.03% |
| P/E | -12.7x | 14.8x | -251x | -1.35x | -0.77x | -1.57x |
| PBR | 1.3x | 4.06x | 2.57x | 1.33x | 2.89x | 5.61x |
| PEG | - | -0x | 2x | -0x | 0x | 0x |
| Capitalization / Revenue | 0.38x | 0.87x | 0.87x | 0.63x | 0.3x | 0.2x |
| EV / Revenue | 0.69x | 0.97x | 1x | 1.21x | 0.88x | 0.54x |
| EV / EBITDA | -18.2x | 12.1x | 57.8x | -3.56x | -5.27x | -13.2x |
| EV / EBIT | -12.5x | 13.9x | 204x | -3.25x | -4.61x | -8.83x |
| EV / FCF | 188x | 79.4x | 94.3x | -253x | -21x | -20.8x |
| FCF Yield | 0.53% | 1.26% | 1.06% | -0.39% | -4.76% | -4.81% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0574 | 0.2439 | -0.0127 | -0.622 | -0.5089 | -0.1591 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 883.9 | 1,924 | 1,939 | 702.7 | 695 | 861.9 |
| EBITDA 1 | -33.57 | 154.6 | 33.72 | -238.7 | -116.1 | -35.09 |
| EBIT 1 | -48.96 | 134.4 | 9.548 | -262.1 | -132.8 | -52.6 |
| Net income 1 | -26.07 | 111.1 | -6.628 | -328.6 | -268.8 | -94.94 |
| Net Debt 1 | 278.9 | 186.9 | 268.5 | 406.7 | 405.6 | 291.1 |
| Reference price 2 | 0.7300 | 3.6000 | 3.1800 | 0.8400 | 0.3900 | 0.2500 |
| Nbr of stocks (in thousands) | 454,152 | 466,152 | 528,234 | 528,234 | 528,234 | 694,234 |
| Announcement Date | 2/24/21 | 2/25/22 | 2/22/23 | 2/28/24 | 2/26/25 | 3/3/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 855K | |
| 15.49x | 1.09x | 7.98x | 6.98% | 79.88B | |
| 15.9x | 0.96x | 7.07x | 3.59% | 69.49B | |
| 13.95x | 0.85x | 7.5x | 2.08% | 67.94B | |
| 12.6x | 9.38x | 28.92x | 5.46% | 41.7B | |
| 28.21x | 1.18x | 10.12x | 0.6% | 41.68B | |
| 24.67x | 1.16x | 12.35x | 3.1% | 31.53B | |
| 24.05x | 1.8x | 17.19x | 0.84% | 24.4B | |
| 13.95x | 0.4x | 3.99x | 2.98% | 22.92B | |
| 9.86x | 1.41x | 5.2x | 4.28% | 14.74B | |
| Average | 17.63x | 2.03x | 11.15x | 3.32% | 39.43B | |
| Weighted average by Cap. | 17.30x | 1.94x | 10.76x | 3.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NCL Stock
- Valuation NCL International Logistics
Select your edition
All financial news and data tailored to specific country editions
