Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. 02/10/2026			5-day change	1st Jan Change
3.020 ^THB	+1.34%		-5.62%	+32.46%

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	1,936	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	32.46%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	1,936	1,936	1,936
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	41.1%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	13.7x	12.1x	10.1x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.39x	1.34x	1.29x
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	0.26x
EV / Revenue	0x	0x	0x	0x	0x	0.34x	0.3x	0.26x
EV / EBITDA	0x	0x	0x	0x	0x	5.81x	4.95x	4.12x
EV / EBIT	0x	0x	0x	0x	0x	12.7x	11.1x	9.05x
EV / FCF	0x	0x	0x	0x	0x	10.4x	16.3x	10.5x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	9.66%	6.15%	9.56%
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%	5.3%	5.96%	7.28%
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	3.020	3.020	3.020
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	13.73x	-	-	5.3%	5.77Cr
UNITED PARCEL SERVICE, INC.	15.35x	1.09x	7.94x	7.05%	7.91TCr
DHL GROUP	16.18x	0.97x	7.17x	3.52%	7.07TCr
FEDEX CORPORATION	14.15x	0.86x	7.59x	2.06%	6.87TCr
DSV A/S	29.17x	1.21x	10.39x	0.58%	4.31TCr
POSTE ITALIANE S.P.A.	12.58x	9.38x	28.91x	5.47%	4.16TCr
KUEHNE UND NAGEL INTERNATIONAL AG	25.12x	1.17x	12.55x	3.04%	3.22TCr
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.64x	1.84x	17.64x	0.82%	2.5TCr
S.F. HOLDING CO., LTD.	13.95x	0.4x	3.99x	2.98%	2.29TCr
ZTO EXPRESS (CAYMAN) INC.	9.91x	1.42x	5.22x	4.26%	1.48TCr
Average	17.48x	2.04x	11.27x	3.51%	3.98TCr
Weighted average by Cap.	17.58x	1.94x	10.85x	3.64%