Valuation Triple i Logistics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 28/08/2026			5-day change	1st Jan Change
5.250 ^THB	-1.87%		+11.70%	+29.31%

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	4,034	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	29.31%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	4,428	4,187	3,958
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	24.38%	-5.44%	-5.47%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	9.91x	9.05x	8.61x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	1.01x	0.96x	0.91x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	2.44x	0.96x	1.66x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.61x	1.5x	1.42x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.76x	1.56x	1.4x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	24.8x	20.5x	18.9x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	55.3x	39.1x	33.8x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	7.11x	6.4x	5.92x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	14.1%	15.6%	16.9%
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%	5.14%	5.71%	5.9%
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	5.250	5.250	5.250
Nbr of stocks (in thousands)	620,710	692,532	785,181	782,753	768,356	768,356	-	-
Announcement Date	2/23/22 A	2/21/23 A	2/21/24 A	2/19/25 A	2/27/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EASTERN AIR LOGISTICS CO., LTD.	10.66x	0.94x	4.34x	3.67%	4.49B
CARGOJET INC.	30.08x	1.92x	6.11x	1.81%	907M
TRIPLE I LOGISTICS	9.91x	1.76x	24.81x	5.14%	122M
Average	16.88x	1.54x	11.75x	3.54%	1.84B
Weighted average by Cap.	13.84x	1.12x	5.08x	3.4%