Valuation Triple i Logistics

Stocks

End-of-day quote Thailand S.E. 21/09/2026			5-day change	1st Jan Change
5.100 ^THB	0.00%		+2.00%	+25.62%

13/08	Triple i Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/05	Triple i 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	9,249	9,141	7,813	4,383	3,120	3,919	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	25.62%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	4,307	4,202	3,843
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	20.99%	-2.44%	-8.56%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	10x	8.5x	8.36x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	0.98x	0.93x	0.88x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	72.76x	0.5x	5.02x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.49x	1.28x	1.38x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.64x	1.37x	1.36x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	23.7x	18.3x	18.4x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	50.4x	33.9x	32.8x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	8.97x	9.63x	5.75x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	11.1%	10.4%	17.4%
Dividend per Share ²	0.4	-	0.38	0.32	0.25	0.275	0.305	0.31
Rate of return	2.68%	-	3.82%	5.71%	6.16%	5.39%	5.98%	6.08%
EPS ²	0.5634	1.121	1.055	0.5639	0.5093	0.51	0.6	0.61
Distribution rate	71%	-	36%	56.7%	49.1%	53.9%	50.8%	50.8%
Net sales ¹	2,939	2,789	1,764	2,398	2,478	2,622	3,068	2,833
EBITDA ¹	344.1	357.7	140.6	128.3	141	181.5	229.5	209
EBIT ¹	243.8	268.2	63.39	50	63.79	85.5	124	117
Net income ¹	377.3	795.7	866.2	441.4	393.6	442.5	482.5	495
Net Debt ¹	448.7	112.9	224.5	330.6	440.4	388.6	283.5	-76
Reference price ²	14.900	13.200	9.950	5.600	4.060	5.100	5.100	5.100
Nbr of stocks (in thousands)	6,20,710	6,92,532	7,85,181	7,82,753	7,68,356	7,68,356	-	-
Announcement Date	23/02/22	21/02/23	21/02/24	19/02/25	27/02/26	-	-	-

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.($)
TRIPLE I LOGISTICS	10x	1.64x	23.73x	5.39%	12Cr
EASTERN AIR LOGISTICS CO., LTD.	10.02x	0.86x	4.24x	4%	428.86Cr
CARGOJET INC.	29.93x	1.93x	6.13x	1.8%	90Cr
Average	16.65x	1.48x	11.37x	3.73%	176.99Cr
Weighted average by Cap.	13.41x	1.06x	4.99x	3.66%