Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. 25/08/2026			5-day change	1st Jan Change
3.220 ^THB	-0.62%		-2.42%	+41.23%

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	2,141	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	46.49%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	2,141	2,141	2,141
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	56.06%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	15.2x	13.4x	11.1x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.53x	1.48x	1.42x
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	0.37x	0.33x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.37x	0.33x	0.29x
EV / EBITDA	0x	0x	0x	0x	0x	6.43x	5.48x	4.56x
EV / EBIT	0x	0x	0x	0x	0x	14x	12.2x	10x
EV / FCF	0x	0x	0x	0x	0x	11.4x	18x	11.6x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	8.73%	5.56%	8.64%
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%	4.79%	5.39%	6.59%
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	3.340	3.340	3.340
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	14.64x	-	-	4.97%	6.31Cr
UNITED PARCEL SERVICE, INC.	17.43x	1.2x	8.74x	6.23%	8.95TCr
FEDEX CORPORATION	16.02x	0.97x	8.46x	1.63%	7.9TCr
DHL GROUP	16.4x	0.98x	7.23x	3.49%	7.35TCr
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.49x	1.82x	17.34x	0.83%	2.46TCr
J&T GLOBAL EXPRESS LIMITED	20.56x	0.8x	8.66x	-.--%	1.21TCr
INPOST S.A.	28.98x	2.49x	9.39x	-.--%	905.49Cr
SINOTRANS LIMITED	8.96x	0.34x	6.65x	6.77%	627.07Cr
SG HOLDINGS CO.,LTD.	14.82x	0.68x	7.75x	3.48%	581.62Cr
GXO LOGISTICS, INC.	28.91x	0.53x	7.72x	-.--%	543.83Cr
Average	19.12x	1.09x	9.11x	2.74%	3.05TCr
Weighted average by Cap.	17.83x	1.12x	8.93x	3.36%