Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
10.00 ^THB	+1.01%		+2.04%	+35.14%

16/06	Fitch Affirms Thailand-Based SCGJWD Logistics' National Long-Term Rating; Keeps Outlook Stable	MT
14/05	SCGJWD 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	22,440	21,216	27,890	19,378	13,146	17,765	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	35.14%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	30,505	30,916	31,320
Change	-	-5.99%	30.28%	-5.25%	-17.89%	12.75%	1.35%	1.31%
P/E	39.3x	42.4x	35x	17.3x	11.4x	14.3x	13.2x	12.9x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.76x	0.75x	0.74x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.86x	1.54x	5.6x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.66x	0.64x	0.6x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.14x	1.12x	1.06x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	8.7x	8.13x	7.48x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	17.6x	16.5x	15.7x
EV / FCF	-35.8x	189x	18x	28.2x	15x	14.8x	18.9x	21.3x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	6.75%	5.29%	4.7%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.3614	0.3886	0.39
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	3.61%	3.89%	3.9%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.7	0.76	0.7775
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	51.6%	51.1%	50.2%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	26,733	27,595	29,619
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,508	3,804	4,186
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,730	1,877	1,999
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,267	1,378	1,446
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	12,740	13,150	13,555
Reference price ²	22.00	20.80	15.40	10.70	7.40	10.00	10.00	10.00
Nbr of stocks (in thousands)	10,20,000	10,20,000	18,11,020	18,11,020	17,76,526	17,76,526	-	-
Announcement Date	27/02/22	28/02/23	29/02/24	28/02/25	25/02/26	-	-	-

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.($)
JWD INFOLOGISTICS	14.29x	1.14x	8.7x	3.61%	54Cr
DSV A/S	31.95x	1.33x	11.3x	0.53%	4.98TCr
KUEHNE UND NAGEL INTERNATIONAL AG	22.7x	1.07x	11.29x	3.4%	2.93TCr
HYUNDAI GLOVIS CO., LTD.	9.32x	0.41x	4.52x	3.01%	1.1TCr
NIPPON EXPRESS HOLDINGS, INC.	17.31x	0.72x	6.32x	1.98%	789.61Cr
LOGISTA HOLDINGS	17.59x	1.22x	4.53x	5.71%	560.66Cr
MITSUBISHI LOGISTICS CORPORATION	20.19x	2.19x	16.79x	2.78%	330.54Cr
KAMIGUMI CO., LTD.	17.11x	1.69x	9.93x	4.15%	316.86Cr
SEINO HOLDINGS CO., LTD.	15.47x	0.54x	6.41x	3.95%	277.58Cr
Average	18.44x	1.15x	8.87x	3.24%	1.26TCr
Weighted average by Cap.	24.39x	1.14x	9.95x	2.14%