Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
3.640 ^THB	+2.25%		+1.68%	+59.65%

05-15	Wice Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-26	Wice Logistics Public Company Limited announces Annual dividend, payable on May 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,516	6,715	4,006	2,449	1,461	2,333	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	59.65%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	2,333	2,333	2,333
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	70.07%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	16.5x	14.6x	12.1x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.67x	1.62x	1.55x
PEG	-	3.31x	-0.3x	-0.6x	0.5x	1x	1.1x	0.6x
Capitalization / Revenue	1.64x	0.95x	1.05x	0.6x	0.31x	0.41x	0.36x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.41x	0.36x	0.32x
EV / EBITDA	0x	0x	0x	0x	0x	7.01x	5.97x	4.96x
EV / EBIT	0x	0x	0x	0x	0x	15.2x	13.3x	10.9x
EV / FCF	0x	0x	0x	0x	0x	12.5x	19.6x	12.6x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	8.01%	5.1%	7.93%
Dividend per Share ²	0.23	0.23	0.24	0.14	0.14	0.16	0.18	0.22
Rate of return	1.2%	2.23%	3.84%	3.66%	6.14%	4.4%	4.95%	6.04%
EPS ²	0.82	0.85	0.26	0.15	0.19	0.22	0.25	0.3
Distribution rate	28%	27.1%	92.3%	93.3%	73.7%	72.7%	72%	73.3%
Net sales ¹	7,637	7,103	3,798	4,099	4,656	5,754	6,504	7,390
EBITDA ¹	821.5	848.5	375.2	279.7	315.4	333	391	470
EBIT ¹	748.5	739.3	239	98.11	144.3	153	175	214
Net income ¹	535.5	554.1	170.4	97.73	122.1	138	157	192
Net Debt	-627.8	-1,037	-392.9	-89.29	-89.58	-	-	-
Reference price ²	19.200	10.300	6.250	3.820	2.280	3.640	3.640	3.640
Nbr of stocks (in thousands)	651,900	651,900	641,000	641,000	641,000	641,000	-	-
Announcement Date	2/23/22 A	2/21/23 A	2/20/24 A	2/25/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WICE LOGISTICS	16.18x	-	-	4.49%	68.94M
UNITED PARCEL SERVICE, INC.	17x	1.17x	8.58x	6.35%	87.72B
FEDEX CORPORATION	15.38x	0.92x	8.11x	1.71%	74.73B
DHL GROUP	16.06x	0.98x	7.2x	3.64%	70.57B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.13x	1.72x	16.34x	0.88%	23.21B
J&T GLOBAL EXPRESS LIMITED	22.47x	0.82x	9.37x	-.--%	12.95B
INPOST S.A.	28.84x	2.48x	9.47x	-.--%	8.91B
SINOTRANS LIMITED	8.51x	0.33x	6.46x	6.47%	6.09B
SG HOLDINGS CO.,LTD.	14.86x	0.68x	7.72x	3.52%	5.77B
GXO LOGISTICS, INC.	27.94x	0.53x	7.77x	-.--%	5.4B
Average	19.04x	1.07x	9.00x	2.71%	29.54B
Weighted average by Cap.	17.43x	1.09x	8.73x	3.46%