Valuation Leo Global Logistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
1.930 ^THB	-3.02%		+1.58%	-1.53%

15/05	Leo Global Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
21/04	Leo Global Logistics Public Company Limited Appoints Pisanu Suvanajata as Independent Director and Member of the Nomination and Remuneration Committee and Corporate Governance and Sustainability Committee	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,872	4,704	3,813	1,493	976.7	617.5
Change	-	151.28%	-18.94%	-60.84%	-34.6%	-36.77%
Enterprise Value (EV) ¹	1,544	4,904	3,730	1,783	1,640	1,419
Change	-	217.7%	-23.94%	-52.19%	-8.03%	-13.47%
P/E	22.5x	23.7x	12.7x	17.9x	20.5x	70x
PBR	3.05x	6.1x	4.34x	1.64x	1.07x	0.72x
PEG	-	0x	0.2x	-0.2x	-0.5x	-0.9x
Capitalization / Revenue	1.66x	1.4x	0.85x	1.09x	0.6x	0.46x
EV / Revenue	1.37x	1.46x	0.83x	1.3x	1x	1.07x
EV / EBITDA	22.4x	21.4x	9.34x	12.9x	16.2x	17.3x
EV / EBIT	25x	22.2x	9.67x	14.6x	20x	28.3x
EV / FCF	-30.4x	-13.1x	7.8x	-13.2x	-12.2x	-61.5x
FCF Yield	-3.29%	-7.65%	12.8%	-7.56%	-8.21%	-1.63%
Dividend per Share ²	0.07	0.25	0.4	0.16	0.14	0.06
Rate of return	1.2%	1.7%	3.31%	3.38%	4.52%	3.06%
EPS ²	0.2601	0.6213	0.9549	0.2649	0.151	0.028
Distribution rate	26.9%	40.2%	41.9%	60.4%	92.7%	214%
Net sales ¹	1,126	3,370	4,495	1,373	1,633	1,329
EBITDA ¹	68.83	229.5	399.4	138.5	101.2	82.14
EBIT ¹	61.71	220.8	385.6	122.1	81.82	50.21
Net income ¹	56.88	198.8	304.6	83.46	47.56	8.782
Net Debt ¹	-328.4	200.1	-83.09	290.1	663.6	801.9
Reference price ²	5.850	14.700	12.100	4.740	3.100	1.960
Nbr of stocks (in thousands)	3,20,000	3,20,000	3,15,148	3,15,062	3,15,062	3,15,062
Announcement Date	25/02/21	21/02/22	20/02/23	26/02/24	28/02/25	24/02/26

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.($)
LEO GLOBAL LOGISTICS	-	-	-	-	1.81Cr
DSV A/S	38.27x	1.63x	13.62x	0.42%	6.18TCr
KUEHNE UND NAGEL INTERNATIONAL AG	25.28x	1.17x	12.25x	3.06%	3.1TCr
HYUNDAI GLOVIS CO., LTD.	8.29x	0.37x	3.89x	3.3%	951.24Cr
NIPPON EXPRESS HOLDINGS, INC.	21.48x	0.73x	6.65x	1.91%	794.22Cr
LOGISTA HOLDINGS	16.44x	1.08x	4.08x	6.05%	521.39Cr
MITSUBISHI LOGISTICS CORPORATION	20.61x	2.2x	16.87x	2.82%	328.86Cr
KAMIGUMI CO., LTD.	17.4x	1.71x	10.09x	4.08%	312.87Cr
SEINO HOLDINGS CO., LTD.	15.8x	0.54x	6.5x	3.94%	271.14Cr
Average	20.44x	1.18x	9.24x	3.2%	1.38TCr
Weighted average by Cap.	29.29x	1.33x	11.54x	1.86%