Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
2.820 ^THB	+2.92%		+10.16%	+23.68%

05-15	Wice Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-25	Wice Logistics Public Company Limited announces Annual dividend, payable on May 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,194	12,516	6,715	4,006	2,449	1,461
Change	-	291.84%	-46.35%	-40.33%	-38.88%	-40.31%
Enterprise Value (EV) ¹	2,965	12,063	5,922	3,407	2,125	1,220
Change	-	306.91%	-50.91%	-42.47%	-37.64%	-42.56%
P/E	15.9x	23.4x	12.1x	23.7x	25.1x	12x
PBR	3.64x	9.64x	4.1x	2.72x	1.81x	1.07x
PEG	-	0x	3.5x	-0.3x	-0.6x	0.5x
Capitalization / Revenue	0.8x	1.63x	0.94x	1.05x	0.59x	0.31x
EV / Revenue	0.74x	1.57x	0.83x	0.89x	0.52x	0.26x
EV / EBITDA	7.8x	14.5x	7.08x	10x	11x	6.74x
EV / EBIT	8.85x	15.4x	7.67x	12.8x	17.5x	12.2x
EV / FCF	16.9x	26.4x	9.63x	-532x	61.7x	6.94x
FCF Yield	5.93%	3.79%	10.4%	-0.19%	1.62%	14.4%
Dividend per Share ²	0.14	0.23	0.44	0.24	0.14	0.14
Rate of return	2.86%	1.2%	4.27%	3.84%	3.66%	6.14%
EPS ²	0.3085	0.8215	0.8499	0.2642	0.1525	0.1905
Distribution rate	45.4%	28%	51.8%	90.9%	91.8%	73.5%
Net sales ¹	4,006	7,669	7,135	3,826	4,122	4,656
EBITDA ¹	380.2	830.3	836.8	340.6	193.5	181.1
EBIT ¹	334.8	781.2	771.7	267.1	121.2	100.4
Net income ¹	201.1	535.5	554.1	170.4	97.73	122.1
Net Debt ¹	-229.7	-453.4	-792.4	-599.1	-324	-241.1
Reference price ²	4.900	19.200	10.300	6.250	3.820	2.280
Nbr of stocks (in thousands)	651,900	651,900	651,900	641,000	641,000	641,000
Announcement Date	24/02/21	23/02/22	22/02/23	20/02/24	25/02/25	25/02/26

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.($)
WICE LOGISTICS	-	-	-	-	54.24M
UNITED PARCEL SERVICE, INC.	15.53x	1.25x	9.12x	5.96%	93.52B
DHL GROUP	16.77x	1.01x	7.49x	3.52%	70.56B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.34x	1.77x	16.8x	0.95%	21.67B
INPOST S.A.	25.62x	2.45x	9.13x	-.--%	8.8B
GXO LOGISTICS, INC.	27.61x	0.55x	8.04x	-.--%	5.89B
SG HOLDINGS CO.,LTD.	15.6x	0.71x	8.05x	3.37%	5.9B
SINOTRANS LIMITED	8.29x	0.28x	5.29x	8.53%	5.24B
YAMATO HOLDINGS CO., LTD.	36.16x	0.34x	6.92x	2.33%	3.89B
Average	21.24x	1.04x	8.85x	3.08%	23.95B
Weighted average by Cap.	17.76x	1.20x	9.17x	4.18%