Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
8.450 ^THB	+4.97%		+3.05%	+14.19%

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	15,012	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	14.19%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	27,442	28,162	28,567
Change	-	-5.99%	30.28%	-5.25%	-17.89%	1.43%	2.62%	1.44%
P/E	39.3x	42.4x	35x	17.3x	11.4x	11.6x	10.6x	10.4x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.61x	0.6x	0.59x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.68x	1.13x	4.52x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.55x	0.54x	0.51x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1x	1.02x	0.96x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	7.43x	7.43x	6.83x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	14x	15.7x	14.3x
EV / FCF	-35.8x	189x	18x	28.2x	15x	13.3x	17.2x	19.4x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	7.5%	5.8%	5.16%
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%	4.17%	4.72%	4.84%
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	8.050	8.050	8.050
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	27/02/22	28/02/23	29/02/24	28/02/25	25/02/26	-	-	-

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.($)
JWD INFOLOGISTICS	11.58x	0.98x	7.24x	4.17%	427M
DSV A/S	36.77x	1.58x	13.21x	0.44%	59.31B
KUEHNE UND NAGEL INTERNATIONAL AG	24.55x	1.13x	11.92x	3.16%	29.92B
HYUNDAI GLOVIS CO., LTD.	8.37x	0.37x	3.94x	3.27%	9.45B
NIPPON EXPRESS HOLDINGS, INC.	21.85x	0.74x	6.72x	1.88%	8.07B
LOGISTA HOLDINGS	16.06x	1.03x	3.91x	6.19%	5.04B
MITSUBISHI LOGISTICS CORPORATION	21.33x	2.27x	17.42x	2.72%	3.41B
KAMIGUMI CO., LTD.	17.84x	1.76x	10.34x	3.98%	3.2B
Average	19.79x	1.23x	9.34x	3.23%	14.85B
Weighted average by Cap.	28.50x	1.31x	11.33x	1.86%