Valuation Triple i Logistics

Stocks

End-of-day quote Thailand S.E. 14/10/2026			5-day change	1st Jan Change
4.920 ^THB	+2.07%		+3.80%	+21.18%

08-13	Triple i Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Triple i 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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,249	9,141	7,813	4,383	3,120	3,780	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	21.18%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	4,169	4,064	3,704
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	17.11%	-2.52%	-8.85%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	9.65x	8.2x	8.07x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	0.95x	0.9x	0.85x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	70.21x	0.5x	4.84x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.44x	1.23x	1.33x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.59x	1.32x	1.31x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	23x	17.7x	17.7x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	48.8x	32.8x	31.7x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	8.69x	9.31x	5.55x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	11.5%	10.7%	18%
Dividend per Share ²	0.4	-	0.38	0.32	0.25	0.275	0.305	0.31
Rate of return	2.68%	-	3.82%	5.71%	6.16%	5.59%	6.2%	6.3%
EPS ²	0.5634	1.121	1.055	0.5639	0.5093	0.51	0.6	0.61
Distribution rate	71%	-	36%	56.7%	49.1%	53.9%	50.8%	50.8%
Net sales ¹	2,939	2,789	1,764	2,398	2,478	2,622	3,068	2,833
EBITDA ¹	344.1	357.7	140.6	128.3	141	181.5	229.5	209
EBIT ¹	243.8	268.2	63.39	50	63.79	85.5	124	117
Net income ¹	377.3	795.7	866.2	441.4	393.6	442.5	482.5	495
Net Debt ¹	448.7	112.9	224.5	330.6	440.4	388.6	283.5	-76
Reference price ²	14.900	13.200	9.950	5.600	4.060	4.920	4.920	4.920
Nbr of stocks (in thousands)	620,710	692,532	785,181	782,753	768,356	768,356	-	-
Announcement Date	23/02/22	21/02/23	21/02/24	19/02/25	27/02/26	-	-	-

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.($)
TRIPLE I LOGISTICS	9.45x	1.56x	22.55x	5.71%	110M
UNITED PARCEL SERVICE, INC.	15.63x	1.11x	8.1x	6.92%	80.65B
DHL GROUP	15.95x	0.97x	7.14x	3.55%	69.94B
FEDEX CORPORATION	14.25x	0.86x	7.63x	2.02%	68.77B
DSV A/S	28.28x	1.18x	10.12x	0.6%	41.24B
POSTE ITALIANE S.P.A.	12.56x	9.22x	28.57x	5.43%	41.38B
KUEHNE UND NAGEL INTERNATIONAL AG	25.56x	1.2x	12.8x	2.97%	32.89B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.81x	1.86x	17.73x	0.8%	25.37B
S.F. HOLDING CO., LTD.	14.18x	0.41x	4.06x	2.94%	23.31B
ZTO EXPRESS (CAYMAN) INC.	10.48x	1.52x	5.6x	4.03%	15.71B
Average	17.11x	1.99x	12.43x	3.5%	39.94B
Weighted average by Cap.	17.55x	1.92x	10.85x	3.62%