Valuation Triple i Logistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 02/07/2026			5-day change	1st Jan Change
4.280 ^THB	+0.94%		+0.94%	+5.42%

13/05	Triple i Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
21/04	Triple i Logistics Public Company Limited Approves Dividend for the Year Ended December 31, 2025, Payable on May 15, 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	3,289	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	5.42%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	3,683	3,442	3,213
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	3.44%	-6.54%	-6.65%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	8.08x	7.38x	7.02x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	0.82x	0.78x	0.74x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	1.99x	0.78x	1.36x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.31x	1.22x	1.16x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.47x	1.28x	1.13x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	20.6x	16.9x	15.4x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	46x	32.2x	27.5x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	5.91x	5.26x	4.81x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	16.9%	19%	20.8%
Dividend per Share ²	0.4	-	0.38	0.32	0.25	0.27	0.3	0.31
Rate of return	2.68%	-	3.82%	5.71%	6.16%	6.31%	7.01%	7.24%
EPS ²	0.5634	1.121	1.055	0.5639	0.5093	0.53	0.58	0.61
Distribution rate	71%	-	36%	56.7%	49.1%	50.9%	51.7%	50.8%
Net sales ¹	2,939	2,789	1,764	2,398	2,478	2,513	2,690	2,833
EBITDA ¹	344.1	357.7	140.6	128.3	141	178.5	204	209
EBIT ¹	243.8	268.2	63.39	50	63.79	80	107	117
Net income ¹	377.3	795.7	866.2	441.4	393.6	429.5	468	495
Net Debt ¹	448.7	112.9	224.5	330.6	440.4	394	153	-76
Reference price ²	14.900	13.200	9.950	5.600	4.060	4.280	4.280	4.280
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	8x	1.45x	20.46x	6.37%	9.78Cr
EASTERN AIR LOGISTICS CO., LTD.	9.9x	0.82x	3.83x	3.92%	404.93Cr
CARGOJET INC.	30.26x	1.97x	6.28x	1.82%	89Cr
Average	16.05x	1.42x	10.19x	4.04%	167.91Cr
Weighted average by Cap.	13.46x	1.04x	4.59x	3.6%