Valuation Saksiam Leasing

Stocks

End-of-day quote Thailand S.E. 2026-09-04			5-day change	1st Jan Change
3.160 ^THB	0.00%		-2.47%	-4.82%

08-10	Saksiam Leasing Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-11	Kadpe Packpang Company Limited agreed to acquire 55% stake in Saksiam Inter Fruits Company Limited from Saksiam Leasing Public Company Limited for 27.5 million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,170	12,786	8,719	10,145	6,959	6,623	-	-
Change	-	-39.6%	-31.8%	16.35%	-31.4%	-4.82%	-	-
Enterprise Value (EV)	21,170	12,786	8,719	10,145	6,959	6,623	6,623	6,623
Change	-	-39.6%	-31.8%	16.35%	-31.4%	-4.82%	0%	0%
P/E	34.8x	17.9x	11.6x	12.1x	7.9x	7.02x	6.14x	5.69x
PBR	4.33x	2.38x	1.5x	1.6x	1.02x	0.9x	0.84x	0.78x
PEG	-	1x	1.97x	1.1x	1.58x	0.98x	0.4x	0.73x
Capitalization / Revenue	12.1x	5.94x	2.88x	3.75x	2.4x	2.18x	2.02x	1.87x
EV / Revenue	0x	0x	0x	0x	0x	2.18x	2.02x	1.87x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.8x	4.13x	3.85x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.116	0.137	0.15	0.18	0.2	0.21	0.23	0.25
Rate of return	1.15%	2.25%	3.61%	3.72%	6.02%	6.65%	7.28%	7.91%
EPS ²	0.29	0.34	0.36	0.4	0.42	0.45	0.515	0.555
Distribution rate	40%	40.3%	41.7%	45%	47.6%	46.7%	44.7%	45%
Net sales ¹	1,744	2,154	3,030	2,707	2,904	3,045	3,280	3,541
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	821.9	1,014	1,712	1,240	1,310	1,381	1,603	1,722
Net income ¹	607.5	712.1	750	840.8	881.1	935	1,074	1,158
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.100	6.100	4.160	4.840	3.320	3.160	3.160	3.160
Nbr of stocks (in thousands)	2,096,000	2,096,000	2,096,000	2,096,000	2,096,000	2,096,000	-	-
Announcement Date	2/22/22	2/15/23	2/14/24	2/11/25	2/19/26	-	-	-

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.($)
SAKSIAM LEASING	7.02x	-	-	6.65%	201M
BAJAJ FINANCE LIMITED	25.31x	16.8x	-	0.69%	69.84B
ROCKET COMPANIES, INC.	42.91x	4.89x	16.54x	-.--%	39.81B
BAJAJ FINSERV LTD.	26.08x	5.2x	25.74x	0.07%	33.36B
SHRIRAM FINANCE LIMITED	17.59x	12.07x	23.45x	1.13%	25.94B
SYNCHRONY FINANCIAL	8.49x	1.98x	3.73x	1.6%	26B
SOFI TECHNOLOGIES, INC.	30.95x	4.25x	12.78x	-.--%	23.53B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	23.56x	18.9x	44.62x	0.15%	16.63B
TATA CAPITAL LIMITED	22.78x	22.64x	-	0.23%	16.75B
Average	22.74x	10.84x	21.14x	1.17%	28.01B
Weighted average by Cap.	25.89x	10.72x	19.76x	0.51%