Valuation Leo Global Logistics

Stocks

End-of-day quote Thailand S.E. 03/11/2026			5-day change	1st Jan Change
1.740 ^THB	0.00%		-1.69%	-11.22%

08-14	Leo Global Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Leo Global 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	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,872	4,704	3,813	1,493	976.7	617.5
Change	-	151.28%	-18.94%	-60.84%	-34.6%	-36.77%
Enterprise Value (EV) ¹	1,544	4,904	3,730	1,783	1,640	1,419
Change	-	217.7%	-23.94%	-52.19%	-8.03%	-13.47%
P/E	22.5x	23.7x	12.7x	17.9x	20.5x	70x
PBR	3.05x	6.1x	4.34x	1.64x	1.07x	0.72x
PEG	-	0x	0.2x	-0.2x	-0.5x	-0.9x
Capitalization / Revenue	1.66x	1.4x	0.85x	1.09x	0.6x	0.46x
EV / Revenue	1.37x	1.46x	0.83x	1.3x	1x	1.07x
EV / EBITDA	22.4x	21.4x	9.34x	12.9x	16.2x	17.3x
EV / EBIT	25x	22.2x	9.67x	14.6x	20x	28.3x
EV / FCF	-30.4x	-13.1x	7.8x	-13.2x	-12.2x	-61.5x
FCF Yield	-3.29%	-7.65%	12.8%	-7.56%	-8.21%	-1.63%
Dividend per Share ²	0.07	0.25	0.4	0.16	0.14	0.06
Rate of return	1.2%	1.7%	3.31%	3.38%	4.52%	3.06%
EPS ²	0.2601	0.6213	0.9549	0.2649	0.151	0.028
Distribution rate	26.9%	40.2%	41.9%	60.4%	92.7%	214%
Net sales ¹	1,126	3,370	4,495	1,373	1,633	1,329
EBITDA ¹	68.83	229.5	399.4	138.5	101.2	82.14
EBIT ¹	61.71	220.8	385.6	122.1	81.82	50.21
Net income ¹	56.88	198.8	304.6	83.46	47.56	8.782
Net Debt ¹	-328.4	200.1	-83.09	290.1	663.6	801.9
Reference price ²	5.850	14.700	12.100	4.740	3.100	1.960
Nbr of stocks (in thousands)	320,000	320,000	315,148	315,062	315,062	315,062
Announcement Date	25/02/21	21/02/22	20/02/23	26/02/24	28/02/25	24/02/26

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.($)
LEO GLOBAL LOGISTICS	-	-	-	-	16.23M
UNITED PARCEL SERVICE, INC.	18.65x	1.23x	8.96x	6.01%	92.88B
FEDEX CORPORATION	15.29x	0.87x	7.72x	1.81%	74.48B
DHL GROUP	16.52x	0.99x	7.3x	3.41%	73.02B
DSV A/S	33.44x	1.39x	12.07x	0.48%	51.82B
POSTE ITALIANE S.P.A.	12.71x	9.21x	28.8x	5.4%	40.9B
KUEHNE UND NAGEL INTERNATIONAL AG	25.8x	1.21x	12.94x	3.04%	34.93B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.41x	1.8x	18.45x	0.76%	26.56B
S.F. HOLDING CO., LTD.	15.52x	0.46x	4.58x	2.66%	25.35B
ZTO EXPRESS (CAYMAN) INC.	10.23x	1.43x	5.3x	4.11%	15.1B
Average	19.06x	2.07x	11.79x	3.08%	43.51B
Weighted average by Cap.	19.31x	1.89x	11.22x	3.32%