Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 13/07/2026			5-day change	1st Jan Change
8.900 ^THB	+4.09%		+4.09%	+20.27%

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	15,811	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	20.27%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	28,241	28,961	29,366
Change	-	-5.99%	30.28%	-5.25%	-17.89%	4.39%	2.55%	1.4%
P/E	39.3x	42.4x	35x	17.3x	11.4x	12.8x	11.7x	11.4x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.68x	0.67x	0.66x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.85x	1.25x	4.95x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.58x	0.57x	0.53x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.03x	1.05x	0.99x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	7.65x	7.64x	7.02x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	14.4x	16.2x	14.7x
EV / FCF	-35.8x	189x	18x	28.2x	15x	13.7x	17.7x	19.9x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	7.29%	5.64%	5.02%
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%	3.78%	4.27%	4.38%
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	8.900	8.900	8.900
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JWD INFOLOGISTICS	12.3x	1.01x	7.48x	3.93%	457M
DSV A/S	37.41x	1.6x	13.39x	0.43%	60.58B
KUEHNE UND NAGEL INTERNATIONAL AG	24.61x	1.14x	11.98x	3.15%	30.25B
HYUNDAI GLOVIS CO., LTD.	8.42x	0.38x	3.97x	3.25%	9.57B
NIPPON EXPRESS HOLDINGS, INC.	21.23x	0.72x	6.59x	1.93%	7.89B
LOGISTA HOLDINGS	16.27x	1.06x	4.02x	6.11%	5.12B
MITSUBISHI LOGISTICS CORPORATION	20.75x	2.22x	17.01x	2.8%	3.34B
KAMIGUMI CO., LTD.	17.5x	1.72x	10.15x	4.06%	3.16B
Average	19.81x	1.23x	9.32x	3.21%	15.05B
Weighted average by Cap.	28.85x	1.33x	11.43x	1.85%