|
End-of-day quote
Thailand S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 5.000 THB | -3.85% |
|
-0.99% | +23.15% |
Company Valuation: Triple i Logistics
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 | 3,842 | - | - |
| Change | - | -1.16% | -14.54% | -43.89% | -28.83% | 23.15% | - | - |
| Enterprise Value (EV) 1 | 9,697 | 9,254 | 8,037 | 4,714 | 3,560 | 4,230 | 4,125 | 3,766 |
| Change | - | -4.57% | -13.15% | -41.35% | -24.48% | 18.83% | -2.49% | -8.71% |
| P/E | 26.4x | 11.8x | 9.43x | 9.93x | 7.97x | 9.8x | 8.33x | 8.2x |
| PBR | 5.3x | 3.42x | 2.06x | 1.12x | 0.79x | 0.96x | 0.91x | 0.87x |
| PEG | - | 0.1x | -1.59x | -0.2x | -0.82x | 71.3x | 0.5x | 4.92x |
| Capitalization / Revenue | 3.15x | 3.28x | 4.43x | 1.83x | 1.26x | 1.47x | 1.25x | 1.36x |
| EV / Revenue | 3.3x | 3.32x | 4.55x | 1.97x | 1.44x | 1.61x | 1.34x | 1.33x |
| EV / EBITDA | 28.2x | 25.9x | 57.1x | 36.7x | 25.3x | 23.3x | 18x | 18x |
| EV / EBIT | 39.8x | 34.5x | 127x | 94.3x | 55.8x | 49.5x | 33.3x | 32.2x |
| EV / FCF | 104x | 27.8x | -31.9x | 37.4x | 24.8x | 8.81x | 9.45x | 5.64x |
| FCF Yield | 0.96% | 3.59% | -3.14% | 2.67% | 4.02% | 11.3% | 10.6% | 17.7% |
| 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% | 5.5% | 6.1% | 6.2% |
| 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 | 5.000 | 5.000 | 5.000 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.2x | 1.67x | 24.15x | 5.29% | 121M | |
| 10.61x | 0.88x | 4.37x | 3.8% | 4.5B | |
| 28.05x | 1.84x | 5.86x | 1.94% | 850M | |
| Average | 16.28x | 1.47x | 11.46x | 3.68% | 1.82B | |
| Weighted average by Cap. | 13.31x | 1.05x | 5.04x | 3.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- III Stock
- Valuation Triple i Logistics
Select your edition
All financial news and data tailored to specific country editions
