Valuation Triple i Logistics

Stocks

End-of-day quote Thailand S.E. 04/11/2026			5-day change	1st Jan Change
4.500 ^THB	+3.69%		-0.44%	+10.84%

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	3,458	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	10.84%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	3,846	3,741	3,382
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	8.04%	-2.73%	-9.61%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	8.82x	7.5x	7.38x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	0.87x	0.82x	0.78x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	64.17x	0.4x	4.43x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.32x	1.13x	1.22x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.47x	1.22x	1.19x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	21.2x	16.3x	16.2x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	45x	30.2x	28.9x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	8.01x	8.57x	5.06x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	12.5%	11.7%	19.8%
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%	6.11%	6.78%	6.89%
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	4.500	4.500	4.500
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	8.51x	1.42x	20.51x	6.34%	98.75M
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	18.01x	2.00x	12.66x	3.4%	43.52B
Weighted average by Cap.	19.31x	1.89x	11.22x	3.32%