Valuation Triple i Logistics

Stocks

End-of-day quote Thailand S.E. 11/08/2026			5-day change	1st Jan Change
4.700 ^THB	+2.62%		+1.73%	+15.76%

05-13	Triple i Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-21	Triple i Logistics Public Company Limited Approves Dividend for the Year Ended December 31, 2025, Payable on May 15, 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	3,611	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	15.76%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	4,005	3,764	3,535
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	12.51%	-6.02%	-6.08%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	8.87x	8.1x	7.7x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	0.91x	0.86x	0.81x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	2.18x	0.86x	1.49x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.44x	1.34x	1.27x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.59x	1.4x	1.25x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	22.4x	18.5x	16.9x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	50.1x	35.2x	30.2x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	6.43x	5.76x	5.29x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	15.6%	17.4%	18.9%
Dividend per Share ²	0.4	-	0.38	0.32	0.25	0.27	0.3	0.31
Rate of return	2.68%	-	3.82%	5.71%	6.16%	5.74%	6.38%	6.6%
EPS ²	0.5634	1.121	1.055	0.5639	0.5093	0.53	0.58	0.61
Distribution rate	71%	-	36%	56.7%	49.1%	50.9%	51.7%	50.8%
Net sales ¹	2,939	2,789	1,764	2,398	2,478	2,513	2,690	2,833
EBITDA ¹	344.1	357.7	140.6	128.3	141	178.5	204	209
EBIT ¹	243.8	268.2	63.39	50	63.79	80	107	117
Net income ¹	377.3	795.7	866.2	441.4	393.6	429.5	468	495
Net Debt ¹	448.7	112.9	224.5	330.6	440.4	394	153	-76
Reference price ²	14.900	13.200	9.950	5.600	4.060	4.700	4.700	4.700
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	8.87x	1.59x	22.44x	5.74%	109M
EASTERN AIR LOGISTICS CO., LTD.	10.05x	0.91x	4.2x	3.85%	4.27B
CARGOJET INC.	36.24x	2.01x	6.41x	1.65%	1B
Average	18.39x	1.51x	11.01x	3.75%	1.79B
Weighted average by Cap.	14.91x	1.13x	4.98x	3.47%