Valuation JWD InfoLogistics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 13/06/2025			5-day change	1st Jan Change
8.900 ^THB	-.--%		-.--%	-

09-02	SCGJWD Logistics Public Company Limited Establishes New Subsidiary In Myanmar	CI
08-13	SCGJWD Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,440	21,216	27,890	19,378	13,146	16,522	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	25.68%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	29,262	29,672	30,077
Change	-	-5.99%	30.28%	-5.25%	-17.89%	8.16%	1.4%	1.36%
P/E	39.3x	42.4x	35x	17.3x	11.4x	12.9x	12.2x	11.9x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.71x	0.69x	0.68x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.2x	2.2x	5.3x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.62x	0.6x	0.56x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.09x	1.08x	1.02x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	8.15x	7.79x	7.21x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	15.9x	15.7x	15.2x
EV / FCF	-35.8x	189x	18x	28.2x	15x	16.9x	19.4x	19.3x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	5.91%	5.14%	5.18%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.37	0.3886	0.3925
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	3.98%	4.18%	4.22%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.7229	0.7629	0.78
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	51.2%	50.9%	50.3%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	26,726	27,589	29,606
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,592	3,810	4,170
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,841	1,890	1,979
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,318	1,383	1,452
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	12,740	13,150	13,555
Reference price ²	22.000	20.800	15.400	10.700	7.400	9.300	9.300	9.300
Nbr of stocks (in thousands)	1,020,000	1,020,000	1,811,020	1,811,020	1,776,526	1,776,526	-	-
Announcement Date	27/02/22	28/02/23	29/02/24	28/02/25	25/02/26	-	-	-

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.($)
DSV A/S	31.34x	1.31x	11.13x	0.53%	49.04B
KUEHNE UND NAGEL INTERNATIONAL AG	23.94x	1.13x	11.86x	3.2%	31.14B
HYUNDAI GLOVIS CO., LTD.	9.12x	0.4x	4.41x	3.08%	11.35B
NIPPON EXPRESS HOLDINGS, INC.	17.73x	0.71x	6.3x	1.88%	8.38B
LOGISTA HOLDINGS	17x	1.13x	4.2x	5.91%	5.45B
MITSUBISHI LOGISTICS CORPORATION	19.95x	2.18x	16.98x	2.77%	3.38B
KAMIGUMI CO., LTD.	16.44x	1.58x	9.36x	4.35%	3.11B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD	13.38x	-	-	3.75%	2.88B
Average	18.61x	1.21x	9.18x	3.18%	14.34B
Weighted average by Cap.	24.27x	1.15x	10.08x	2.11%