Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. 29/09/2026			5-day change	1st Jan Change
1.280 ^THB	-0.78%		-4.48%	+56.10%

08-16	Micro Leasing Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-31	Krungsri Securities Upgrades Micro Leasing to Buy from Reduce; Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,620	4,020	2,038	916.3	766.7	1,197	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	56.1%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,197	1,197	1,197
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	56.1%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	10.7x	10.7x	9.85x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.65x	0.63x	0.62x
PEG	-	-0.9x	0x	-0x	-0x	0x	-	1.18x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	2.7x	2.65x	2.56x
EV / Revenue	0x	0x	-	0x	0x	2.7x	2.65x	2.56x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	6.69x	6.61x	6.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.08	0.036	-	-	0.027	0.066	0.068	0.073
Rate of return	0.98%	0.84%	-	-	3.29%	5.16%	5.31%	5.7%
EPS ²	0.2	0.07	-0.056	-0.152	0.05	0.12	0.12	0.13
Distribution rate	40%	51.4%	-	-	54%	55%	56.7%	56.2%
Net sales ¹	569.2	706.7	-	760.8	490.1	444	451	467
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	383.1	415.2	-	339.6	227	179	181	193
Net income ¹	187.5	79.14	-52.54	-153.2	46.22	112	115	124
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.150	4.300	2.180	0.980	0.820	1.280	1.280	1.280
Nbr of stocks (in thousands)	935,000	935,000	935,000	935,000	935,000	935,000	-	-
Announcement Date	25/02/22	24/02/23	23/02/24	21/02/25	23/02/26	-	-	-

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.($)
MICRO LEASING	10.75x	-	-	5.12%	35.88M
AERCAP HOLDINGS N.V.	8.67x	7.31x	8.43x	1.09%	22.63B
TOKYO CENTURY CORPORATION	9.31x	3.19x	28.52x	3.58%	8.44B
GATX CORPORATION	17.81x	7.52x	12.14x	1.46%	6.4B
BOC AVIATION LIMITED	7.63x	9x	9.62x	5.12%	6.19B
WILLSCOT HOLDINGS CORPORATION	17.01x	2.87x	7.2x	1.57%	3.24B
FUYO GENERAL LEASE CO., LTD.	8.88x	-	-	3.64%	2.6B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	3.05x	-	-	-	2.47B
CSSC (HONG KONG) SHIPPING COMPANY LIMITED	7.27x	8.83x	11.38x	6.27%	1.91B
Average	10.04x	6.45x	12.88x	3.48%	5.99B
Weighted average by Cap.	9.94x	6.61x	12.57x	2.38%