|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.560 THB | -0.78% |
|
+0.79% | +12.28% |
Company Valuation: Wice Logistics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 12,516 | 6,715 | 4,006 | 2,449 | 1,461 | 1,641 |
| Change | - | -46.35% | -40.33% | -38.88% | -40.31% | 12.28% |
| Enterprise Value (EV) | 11,889 | 5,678 | 3,613 | 2,359 | 1,372 | 1,641 |
| Change | - | -52.24% | -36.36% | -34.7% | -41.85% | 19.61% |
| P/E | 23.4x | 12.1x | 24x | 25.5x | 12x | - |
| PBR | 8.33x | 3.59x | 2.72x | 1.84x | 1.07x | - |
| PEG | - | 3.31x | -0.3x | -0.6x | 0.5x | - |
| Capitalization / Revenue | 1,639,010x | 945,380x | 1,054,808x | 597,306x | 313,859x | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 0.23 | 0.23 | 0.24 | 0.14 | 0.14 | - |
| Rate of return | 1.2% | 2.23% | 3.84% | 3.66% | 6.14% | - |
| EPS 2 | 0.82 | 0.85 | 0.26 | 0.15 | 0.19 | - |
| Distribution rate | 28% | 27.1% | 92.3% | 93.3% | 73.7% | - |
| Net sales | 7,637 | 7,103 | 3,798 | 4,099 | 4,656 | - |
| EBITDA | 821.5 | 848.5 | 375.2 | 279.7 | 315.4 | - |
| EBIT | 748.5 | 739.3 | 239 | 98.11 | 144.3 | - |
| Net income 1 | 535.5 | 554.1 | 170.4 | 97.73 | 122.1 | 147 |
| 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 | 2.560 |
| 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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 50.22M | |
| 14.8x | 1.21x | 8.78x | 6.26% | 89.13B | |
| 18.94x | 0.98x | 8.42x | 1.77% | 77.83B | |
| 15.59x | 0.96x | 7.11x | 3.82% | 65.26B | |
| 23.75x | 1.72x | 16.38x | 0.97% | 21.1B | |
| 19.1x | 0.63x | 7.18x | -.--% | 9.95B | |
| 25.31x | 2.41x | 9.05x | -.--% | 8.8B | |
| 26.25x | 0.53x | 7.74x | -.--% | 5.6B | |
| 14.41x | 0.67x | 7.58x | 3.66% | 5.45B | |
| 8.3x | 0.26x | 5.03x | 8.51% | 5.26B | |
| Average | 18.49x | 1.04x | 8.58x | 2.78% | 28.84B | |
| Weighted average by Cap. | 17.32x | 1.10x | 8.70x | 3.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- WICE Stock
- Valuation Wice Logistics
Select your edition
All financial news and data tailored to specific country editions
