Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
3.180 ^THB	+1.92%		-4.22%	+39.47%

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	2,038	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	39.47%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	2,038	2,038	2,038
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	48.58%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	14.5x	12.7x	10.6x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.46x	1.41x	1.35x
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	0.35x	0.31x	0.28x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.31x	0.28x
EV / EBITDA	0x	0x	0x	0x	0x	6.12x	5.21x	4.34x
EV / EBIT	0x	0x	0x	0x	0x	13.3x	11.6x	9.53x
EV / FCF	0x	0x	0x	0x	0x	10.9x	17.1x	11x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	9.17%	5.84%	9.08%
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%	5.03%	5.66%	6.92%
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	3.180	3.180	3.180
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WICE LOGISTICS	14.45x	-	-	5.03%	6.2Cr
UNITED PARCEL SERVICE, INC.	16.96x	1.17x	8.54x	6.4%	8.7TCr
FEDEX CORPORATION	15.48x	0.94x	8.22x	1.68%	7.63TCr
DHL GROUP	15.86x	0.95x	7.05x	3.62%	7.07TCr
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.45x	1.82x	17.31x	0.83%	2.45TCr
J&T GLOBAL EXPRESS LIMITED	20.23x	0.78x	8.43x	-.--%	1.19TCr
INPOST S.A.	22.23x	2.49x	9.51x	-.--%	903.99Cr
SINOTRANS LIMITED	8.56x	0.35x	5.21x	6.32%	622.63Cr
SG HOLDINGS CO.,LTD.	14.14x	0.65x	7.43x	3.65%	566.31Cr
GXO LOGISTICS, INC.	29.46x	0.54x	7.83x	-.--%	554.16Cr
Average	18.18x	1.08x	8.84x	2.75%	2.97TCr
Weighted average by Cap.	17.23x	1.10x	8.75x	3.44%