Valuation Leo Global Logistics

Stocks

End-of-day quote Thailand S.E. 18/08/2026			5-day change	1st Jan Change
1.960 ^THB	+4.26%		+3.70%	-

14/08	Leo Global Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	Leo Global 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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LEO GLOBAL LOGISTICS	-	-	-	-	1.87Cr
DSV A/S	32.77x	1.36x	11.54x	0.51%	5.11TCr
KUEHNE UND NAGEL INTERNATIONAL AG	23.84x	1.12x	11.82x	3.22%	3.09TCr
HYUNDAI GLOVIS CO., LTD.	9.28x	0.41x	4.5x	3.02%	1.1TCr
NIPPON EXPRESS HOLDINGS, INC.	20.24x	0.75x	6.66x	1.82%	845.55Cr
LOGISTA HOLDINGS	17.31x	1.18x	4.38x	5.8%	552.63Cr
MITSUBISHI LOGISTICS CORPORATION	19.95x	2.17x	16.62x	2.82%	322.73Cr
KAMIGUMI CO., LTD.	16.45x	1.63x	9.7x	4.32%	302.29Cr
SEINO HOLDINGS CO., LTD.	16.24x	0.57x	6.72x	3.76%	288Cr
Average	19.51x	1.15x	8.99x	3.16%	1.29TCr
Weighted average by Cap.	25.33x	1.16x	10.23x	2.06%