Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
9.000 ^THB	-1.10%		+1.69%	+21.62%

06-16	Fitch Affirms Thailand-Based SCGJWD Logistics' National Long-Term Rating; Keeps Outlook Stable	MT
05-14	SCGJWD 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	22,440	21,216	27,890	19,378	13,146	15,989	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	21.62%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	28,419	29,139	29,544
Change	-	-5.99%	30.28%	-5.25%	-17.89%	5.04%	2.53%	1.39%
P/E	39.3x	42.4x	35x	17.3x	11.4x	12.9x	11.8x	11.6x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.68x	0.67x	0.66x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.86x	1.26x	5.04x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.58x	0.58x	0.54x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.04x	1.05x	1x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	7.7x	7.69x	7.06x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	14.5x	16.3x	14.8x
EV / FCF	-35.8x	189x	18x	28.2x	15x	13.8x	17.8x	20.1x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	7.24%	5.61%	4.99%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.336	0.38	0.39
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	3.73%	4.22%	4.33%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.695	0.76	0.7775
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	48.3%	50%	50.2%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	27,357	27,713	29,619
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,691	3,789	4,186
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,956	1,792	1,999
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,268	1,378	1,446
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	12,430	13,150	13,555
Reference price ²	22.000	20.800	15.400	10.700	7.400	9.000	9.000	9.000
Nbr of stocks (in thousands)	1,020,000	1,020,000	1,811,020	1,811,020	1,776,526	1,776,526	-	-
Announcement Date	2/27/22 A	2/28/23 A	2/29/24 A	2/28/25 A	2/25/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JWD INFOLOGISTICS	12.95x	1.04x	7.7x	3.73%	475M
KUEHNE UND NAGEL INTERNATIONAL AG	23.69x	1.12x	11.92x	3.23%	29.75B
HYUNDAI GLOVIS CO., LTD.	9.12x	0.41x	4.55x	3.02%	10.63B
NIPPON EXPRESS HOLDINGS, INC.	21.91x	0.74x	6.73x	1.87%	8.04B
LOGISTA HOLDINGS	16.57x	1.09x	4.01x	5.98%	5.27B
MITSUBISHI LOGISTICS CORPORATION	21.35x	2.27x	17.39x	2.72%	3.38B
KAMIGUMI CO., LTD.	17.43x	1.72x	10.11x	4.08%	3.11B
SANKYU INC.	13.5x	0.81x	7.52x	3.02%	2.83B
Average	17.06x	1.15x	8.74x	3.46%	7.93B
Weighted average by Cap.	19.47x	1.02x	9.35x	3.26%