|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 10.00 THB | -0.99% |
|
+4.71% | +35.14% |
Company Valuation: JWD InfoLogistics
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 | 17,765 | - | - |
| Change | - | -5.45% | 31.46% | -30.52% | -32.16% | 35.14% | - | - |
| Enterprise Value (EV) 1 | 28,395 | 26,694 | 34,775 | 32,948 | 27,055 | 30,946 | 31,183 | 31,774 |
| Change | - | -5.99% | 30.28% | -5.25% | -17.89% | 14.38% | 0.77% | 1.9% |
| P/E | 39.3x | 42.4x | 35x | 17.3x | 11.4x | 13.7x | 13.2x | 12.4x |
| PBR | 5.64x | 6.18x | 1.25x | 0.85x | 0.59x | 0.76x | 0.75x | 0.73x |
| PEG | - | -3.4x | -3.4x | 0.4x | 2.36x | 1.1x | 3.79x | 1.85x |
| Capitalization / Revenue | 4.4x | 3.59x | 1.16x | 0.78x | 0.52x | 0.67x | 0.65x | 0.61x |
| EV / Revenue | 5.57x | 4.52x | 1.45x | 1.33x | 1.07x | 1.17x | 1.14x | 1.09x |
| EV / EBITDA | 25.5x | 21.5x | 13.3x | 14x | 9.31x | 8.78x | 8.24x | 7.57x |
| EV / EBIT | 70x | 60.1x | 34x | 39.8x | 19.5x | 16.4x | 16.4x | 15.4x |
| EV / FCF | -35.8x | 189x | 18x | 28.2x | 15x | 27.4x | 33.5x | 20.1x |
| FCF Yield | -2.79% | 0.53% | 5.56% | 3.55% | 6.68% | 3.65% | 2.98% | 4.97% |
| Dividend per Share 2 | 0.25 | 0.78 | 0.25 | 0.28 | 0.3 | 0.3757 | 0.38 | 0.398 |
| Rate of return | 1.14% | 3.75% | 1.62% | 2.62% | 4.05% | 3.76% | 3.8% | 3.98% |
| EPS 2 | 0.56 | 0.49 | 0.44 | 0.62 | 0.65 | 0.7317 | 0.7571 | 0.808 |
| Distribution rate | 44.6% | 159% | 56.8% | 45.2% | 46.2% | 51.3% | 50.2% | 49.3% |
| Net sales 1 | 5,101 | 5,902 | 23,979 | 24,705 | 25,380 | 26,367 | 27,403 | 29,102 |
| EBITDA 1 | 1,112 | 1,242 | 2,617 | 2,350 | 2,906 | 3,525 | 3,784 | 4,197 |
| EBIT 1 | 405.8 | 444.3 | 1,024 | 827.3 | 1,386 | 1,883 | 1,900 | 2,067 |
| Net income 1 | 556.6 | 504.3 | 761.3 | 1,119 | 1,172 | 1,338 | 1,364 | 1,489 |
| Net Debt 1 | 5,955 | 5,478 | 6,885 | 13,570 | 13,908 | 13,181 | 13,417 | 14,008 |
| Reference price 2 | 22.00 | 20.80 | 15.40 | 10.70 | 7.40 | 10.00 | 10.00 | 10.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.67x | 1.17x | 8.78x | 3.76% | 530M | |
| 16.13x | 1.14x | 8.31x | 6.7% | 83.23B | |
| 16.33x | 0.99x | 7.24x | 3.46% | 71.58B | |
| 14.4x | 0.87x | 7.71x | 1.98% | 69.95B | |
| 29.37x | 1.22x | 10.43x | 0.59% | 42.79B | |
| 12.46x | 9.2x | 28.5x | 5.47% | 41.07B | |
| 25.5x | 1.2x | 12.74x | 2.99% | 33.04B | |
| 25.16x | 1.89x | 17.95x | 0.79% | 25.82B | |
| 14.06x | 0.41x | 4.01x | 2.96% | 23.07B | |
| 10.15x | 1.45x | 5.38x | 4.15% | 15.22B | |
| Average | 17.72x | 1.95x | 11.11x | 3.29% | 40.63B | |
| Weighted average by Cap. | 17.88x | 1.91x | 10.90x | 3.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SJWD Stock
- Valuation JWD InfoLogistics
Select your edition
All financial news and data tailored to specific country editions
