Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. 28/08/2026			5-day change	1st Jan Change
9.550 ^THB	-2.55%		-4.50%	+29.05%

08-13	SCGJWD Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-13	SCGJWD Logistics Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 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	16,966	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	29.05%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	29,706	30,116	30,521
Change	-	-5.99%	30.28%	-5.25%	-17.89%	9.8%	1.38%	1.34%
P/E	39.3x	42.4x	35x	17.3x	11.4x	13.2x	12.5x	12.2x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.73x	0.71x	0.7x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.2x	2.26x	5.43x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.63x	0.61x	0.57x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.11x	1.09x	1.03x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	8.27x	7.91x	7.32x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	16.1x	15.9x	15.4x
EV / FCF	-35.8x	189x	18x	28.2x	15x	17.2x	19.7x	19.6x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	5.83%	5.07%	5.11%
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%	3.87%	4.07%	4.11%
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	9.550	9.550	9.550
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.($)
JWD INFOLOGISTICS	13.21x	1.11x	8.27x	3.87%	513M
DSV A/S	32.57x	1.35x	11.49x	0.51%	50.9B
KUEHNE UND NAGEL INTERNATIONAL AG	24.82x	1.16x	12.25x	3.09%	32.32B
HYUNDAI GLOVIS CO., LTD.	9.21x	0.41x	4.46x	3.05%	11.16B
NIPPON EXPRESS HOLDINGS, INC.	18.84x	0.74x	6.56x	1.77%	8.58B
LOGISTA HOLDINGS	17.21x	1.16x	4.32x	5.83%	5.51B
MITSUBISHI LOGISTICS CORPORATION	20.09x	2.17x	16.86x	2.8%	3.24B
KAMIGUMI CO., LTD.	16.5x	1.62x	9.63x	4.33%	3B
Average	19.06x	1.22x	9.23x	3.16%	14.4B
Weighted average by Cap.	25.52x	1.18x	10.40x	2.01%