Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. 11/08/2026			5-day change	1st Jan Change
1.500 ^THB	-3.85%		+1.35%	+82.93%

31/07	Krungsri Securities Upgrades Micro Leasing to Buy from Reduce; Price Target is THB2	MT
14/05	Micro Leasing 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	7,620	4,020	2,038	916.3	766.7	1,402	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	82.93%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,402	1,402	1,402
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	82.93%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	16.7x	15x	13.6x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.77x	0.75x	0.73x
PEG	-	-0.9x	0x	-0x	-0x	0.2x	1.4x	1.36x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	3.16x	3.11x	3x
EV / Revenue	0x	0x	-	0x	0x	3.16x	3.11x	3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	7.84x	7.75x	7.27x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.08	0.036	-	-	0.027	0.052	0.054	0.059
Rate of return	0.98%	0.84%	-	-	3.29%	3.47%	3.6%	3.93%
EPS ²	0.2	0.07	-0.056	-0.152	0.05	0.09	0.1	0.11
Distribution rate	40%	51.4%	-	-	54%	57.8%	54%	53.6%
Net sales ¹	569.2	706.7	-	760.8	490.1	444	451	467
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	383.1	415.2	-	339.6	227	179	181	193
Net income ¹	187.5	79.14	-52.54	-153.2	46.22	89	92	101
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.150	4.300	2.180	0.980	0.820	1.500	1.500	1.500
Nbr of stocks (in thousands)	9,35,000	9,35,000	9,35,000	9,35,000	9,35,000	9,35,000	-	-
Announcement Date	25/02/22	24/02/23	23/02/24	21/02/25	23/02/26	-	-	-

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.($)
MICRO LEASING	16.67x	-	-	3.47%	4.24Cr
AERCAP HOLDINGS N.V.	8.9x	7.38x	8.51x	1.07%	2.32TCr
TOKYO CENTURY CORPORATION	9.56x	4.19x	41.86x	3.53%	774.52Cr
BOC AVIATION LIMITED	7.95x	9.01x	9.6x	4.87%	657.97Cr
GATX CORPORATION	17.59x	7.49x	12.1x	1.47%	633.76Cr
WILLSCOT HOLDINGS CORPORATION	21.02x	3.2x	8.02x	1.27%	399.53Cr
FUYO GENERAL LEASE CO., LTD.	8.74x	-	-	3.7%	252.53Cr
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.84x	-	-	-	228.76Cr
Average	11.66x	6.25x	16.02x	2.77%	658.95Cr
Weighted average by Cap.	10.58x	6.75x	14.49x	2.14%