Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. 2026-09-10			5-day change	1st Jan Change
3.140 ^THB	-1.26%		+0.64%	+37.72%

08-16	Wice Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Wice Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,516	6,715	4,006	2,449	1,461	2,013	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	37.72%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	2,013	2,013	2,013
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	46.71%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	14.3x	12.6x	10.5x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.44x	1.4x	1.34x
PEG	-	3.31x	-0.3x	-0.6x	0.5x	0.9x	0.9x	0.5x
Capitalization / Revenue	1.64x	0.95x	1.05x	0.6x	0.31x	0.35x	0.31x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.31x	0.27x
EV / EBITDA	0x	0x	0x	0x	0x	6.04x	5.15x	4.28x
EV / EBIT	0x	0x	0x	0x	0x	13.2x	11.5x	9.41x
EV / FCF	0x	0x	0x	0x	0x	10.8x	16.9x	10.9x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	9.29%	5.91%	9.19%
Dividend per Share ²	0.23	0.23	0.24	0.14	0.14	0.16	0.18	0.22
Rate of return	1.2%	2.23%	3.84%	3.66%	6.14%	5.1%	5.73%	7.01%
EPS ²	0.82	0.85	0.26	0.15	0.19	0.22	0.25	0.3
Distribution rate	28%	27.1%	92.3%	93.3%	73.7%	72.7%	72%	73.3%
Net sales ¹	7,637	7,103	3,798	4,099	4,656	5,754	6,504	7,390
EBITDA ¹	821.5	848.5	375.2	279.7	315.4	333	391	470
EBIT ¹	748.5	739.3	239	98.11	144.3	153	175	214
Net income ¹	535.5	554.1	170.4	97.73	122.1	138	157	192
Net Debt	-627.8	-1,037	-392.9	-89.29	-89.58	-	-	-
Reference price ²	19.200	10.300	6.250	3.820	2.280	3.140	3.140	3.140
Nbr of stocks (in thousands)	651,900	651,900	641,000	641,000	641,000	641,000	-	-
Announcement Date	2/23/22	2/21/23	2/20/24	2/25/25	2/27/26	-	-	-

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.($)
WICE LOGISTICS	14.45x	-	-	5.03%	61.91M
UNITED PARCEL SERVICE, INC.	16.45x	1.14x	8.33x	6.6%	84.41B
FEDEX CORPORATION	15.04x	0.91x	8x	1.81%	73.18B
DHL GROUP	15.71x	0.95x	7x	3.65%	70.06B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.39x	1.82x	17.27x	0.83%	24.48B
J&T GLOBAL EXPRESS LIMITED	20.13x	0.78x	8.38x	-.--%	11.84B
INPOST S.A.	26.72x	2.5x	9.59x	-.--%	9.03B
SINOTRANS LIMITED	8.46x	0.36x	5.24x	6.39%	6.25B
SG HOLDINGS CO.,LTD.	13.89x	0.64x	7.33x	3.71%	5.65B
GXO LOGISTICS, INC.	28.16x	0.52x	7.57x	-.--%	5.3B
Average	18.34x	1.07x	8.75x	2.8%	29.03B
Weighted average by Cap.	17.05x	1.08x	8.62x	3.54%