Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. 21/09/2026			5-day change	1st Jan Change
10.20 ^THB	+4.62%		+7.94%	+37.84%

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	18,121	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	37.84%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	31,348	31,573	32,129
Change	-	-5.99%	30.28%	-5.25%	-17.89%	15.87%	0.72%	1.76%
P/E	39.3x	42.4x	35x	17.3x	11.4x	13.8x	13.2x	12.8x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.78x	0.76x	0.75x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1x	2.8x	4.19x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.69x	0.66x	0.62x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.19x	1.16x	1.11x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	8.66x	8.22x	7.58x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	16.7x	16.4x	15.5x
EV / FCF	-35.8x	189x	18x	28.2x	15x	26.3x	22.9x	20.3x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	3.8%	4.38%	4.92%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.3743	0.3929	0.4
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	3.67%	3.85%	3.92%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.7367	0.7714	0.795
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	50.8%	50.9%	50.3%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	26,377	27,282	29,056
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,620	3,839	4,236
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,875	1,924	2,066
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,335	1,388	1,471
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	13,227	13,453	14,008
Reference price ²	22.00	20.80	15.40	10.70	7.40	10.20	10.20	10.20
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	13.24x	1.16x	8.44x	3.84%	519M
DSV A/S	30.22x	1.27x	10.81x	0.55%	46.64B
KUEHNE UND NAGEL INTERNATIONAL AG	24.35x	1.14x	12.03x	3.15%	31.11B
HYUNDAI GLOVIS CO., LTD.	9.14x	0.4x	4.42x	3.07%	10.99B
NIPPON EXPRESS HOLDINGS, INC.	18.61x	0.73x	6.48x	1.8%	8.64B
LOGISTA HOLDINGS	16.94x	1.12x	4.17x	5.93%	5.36B
MITSUBISHI LOGISTICS CORPORATION	19.96x	2.18x	16.99x	2.77%	3.32B
KAMIGUMI CO., LTD.	16.51x	1.59x	9.41x	4.33%	3.06B
SEINO HOLDINGS CO., LTD.	15.46x	0.54x	6.25x	3.89%	2.83B
Average	18.27x	1.13x	8.78x	3.26%	12.5B
Weighted average by Cap.	23.89x	1.12x	9.90x	2.13%