Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
3.080 ^THB	+2.67%		+1.99%	+35.09%

16/08	Wice Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	Wice 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	12,516	6,715	4,006	2,449	1,461	1,974	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	35.09%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	1,974	1,974	1,974
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	43.91%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	14x	12.3x	10.3x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.41x	1.37x	1.31x
PEG	-	3.31x	-0.3x	-0.6x	0.5x	0.9x	0.9x	0.5x
Capitalization / Revenue	1.64x	0.95x	1.05x	0.6x	0.31x	0.34x	0.3x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.34x	0.3x	0.27x
EV / EBITDA	0x	0x	0x	0x	0x	5.93x	5.05x	4.2x
EV / EBIT	0x	0x	0x	0x	0x	12.9x	11.3x	9.23x
EV / FCF	0x	0x	0x	0x	0x	10.6x	16.6x	10.7x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	9.47%	6.03%	9.37%
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%	5.19%	5.84%	7.14%
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	3.080	3.080	3.080
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	14x	-	-	5.19%	5.85Cr
UNITED PARCEL SERVICE, INC.	16.66x	1.16x	8.53x	6.49%	8.6TCr
DHL GROUP	16.07x	0.97x	7.16x	3.5%	7.1TCr
FEDEX CORPORATION	14.56x	0.88x	7.79x	1.99%	7.07TCr
DSV A/S	31.61x	1.33x	11.56x	0.52%	4.91TCr
POSTE ITALIANE S.P.A.	12.36x	9.16x	28.41x	5.54%	4.06TCr
KUEHNE UND NAGEL INTERNATIONAL AG	24.47x	1.16x	12.38x	3.16%	3.27TCr
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.85x	1.87x	17.73x	0.8%	2.55TCr
S.F. HOLDING CO., LTD.	14.32x	0.41x	4.09x	2.9%	2.35TCr
ZTO EXPRESS (CAYMAN) INC.	10.03x	1.4x	5.17x	4.2%	1.48TCr
Average	17.89x	2.04x	11.42x	3.43%	4.14TCr
Weighted average by Cap.	18.30x	1.89x	10.97x	3.51%