Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
3.500 ^THB	-1.13%		-4.37%	+53.51%

15/05	Wice Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
26/02	Wice Logistics Public Company Limited announces Annual dividend, payable on May 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,516	6,715	4,006	2,449	1,461	2,243	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	53.51%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	2,243	2,243	2,243
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	63.53%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	15.9x	14x	11.7x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.61x	1.56x	1.49x
PEG	-	3.31x	-0.3x	-0.6x	0.5x	1x	1x	0.6x
Capitalization / Revenue	1.64x	0.95x	1.05x	0.6x	0.31x	0.39x	0.34x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.39x	0.34x	0.3x
EV / EBITDA	0x	0x	0x	0x	0x	6.74x	5.74x	4.77x
EV / EBIT	0x	0x	0x	0x	0x	14.7x	12.8x	10.5x
EV / FCF	0x	0x	0x	0x	0x	12x	18.9x	12.1x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	8.34%	5.3%	8.25%
Dividend per Share ²	0.23	0.23	0.24	0.14	0.14	0.16	0.18	0.22
Rate of return	1.2%	2.23%	3.84%	3.66%	6.14%	4.57%	5.14%	6.29%
EPS ²	0.82	0.85	0.26	0.15	0.19	0.22	0.25	0.3
Distribution rate	28%	27.1%	92.3%	93.3%	73.7%	72.7%	72%	73.3%
Net sales ¹	7,637	7,103	3,798	4,099	4,656	5,754	6,504	7,390
EBITDA ¹	821.5	848.5	375.2	279.7	315.4	333	391	470
EBIT ¹	748.5	739.3	239	98.11	144.3	153	175	214
Net income ¹	535.5	554.1	170.4	97.73	122.1	138	157	192
Net Debt	-627.8	-1,037	-392.9	-89.29	-89.58	-	-	-
Reference price ²	19.200	10.300	6.250	3.820	2.280	3.500	3.500	3.500
Nbr of stocks (in thousands)	6,51,900	6,51,900	6,41,000	6,41,000	6,41,000	6,41,000	-	-
Announcement Date	23/02/22	21/02/23	20/02/24	25/02/25	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.($)
WICE LOGISTICS	15.91x	-	-	4.57%	6.68Cr
UNITED PARCEL SERVICE, INC.	17.04x	1.19x	8.77x	6.27%	8.89TCr
FEDEX CORPORATION	15.23x	0.91x	8.06x	1.71%	7.3TCr
DHL GROUP	16.77x	1.02x	7.53x	3.46%	7.21TCr
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.69x	1.8x	17.14x	0.97%	2.23TCr
J&T GLOBAL EXPRESS LIMITED	22.04x	0.8x	9.03x	-.--%	1.25TCr
INPOST S.A.	25.93x	2.47x	9.35x	-.--%	879.61Cr
GXO LOGISTICS, INC.	28.16x	0.55x	8.11x	-.--%	592.85Cr
SINOTRANS LIMITED	9.66x	0.33x	6.35x	7.32%	609.6Cr
SG HOLDINGS CO.,LTD.	16.1x	0.73x	8.22x	3.25%	604.55Cr
Average	19.15x	1.09x	9.17x	2.75%	2.96TCr
Weighted average by Cap.	17.63x	1.11x	8.87x	3.44%