Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
8.500 ^THB	-0.58%		+5.59%	+14.86%

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	15,100	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	14.86%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	27,530	28,251	28,655
Change	-	-5.99%	30.28%	-5.25%	-17.89%	1.76%	2.62%	1.43%
P/E	39.3x	42.4x	35x	17.3x	11.4x	12.2x	11.2x	10.9x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.65x	0.64x	0.63x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.76x	1.2x	4.73x
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	1.01x	1.02x	0.97x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	7.46x	7.46x	6.85x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	14.1x	15.8x	14.3x
EV / FCF	-35.8x	189x	18x	28.2x	15x	13.4x	17.3x	19.5x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	7.48%	5.79%	5.14%
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%	3.95%	4.47%	4.59%
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	8.500	8.500	8.500
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	12.3x	1.01x	7.48x	3.93%	456M
DSV A/S	37.1x	1.59x	13.3x	0.43%	59.85B
KUEHNE UND NAGEL INTERNATIONAL AG	24.54x	1.13x	11.91x	3.16%	30.02B
HYUNDAI GLOVIS CO., LTD.	8.61x	0.39x	4.09x	3.16%	9.63B
NIPPON EXPRESS HOLDINGS, INC.	22.14x	0.75x	6.84x	1.85%	8.29B
LOGISTA HOLDINGS	16.07x	1.03x	3.91x	6.19%	5.05B
MITSUBISHI LOGISTICS CORPORATION	21.21x	2.26x	17.34x	2.74%	3.39B
Average	20.28x	1.17x	9.27x	3.07%	16.67B
Weighted average by Cap.	28.99x	1.31x	11.41x	1.79%