Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
1.400 ^THB	-0.71%		-1.41%	+70.73%

08-16	Micro Leasing Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-31	Krungsri Securities Upgrades Micro Leasing to Buy from Reduce; Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,620	4,020	2,038	916.3	766.7	1,309	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	70.73%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,309	1,309	1,309
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	70.73%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	11.7x	11.7x	10.8x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.71x	0.69x	0.67x
PEG	-	-0.9x	0x	-0x	-0x	0x	-	1.3x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	2.95x	2.9x	2.8x
EV / Revenue	0x	0x	-	0x	0x	2.95x	2.9x	2.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	7.31x	7.23x	6.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.08	0.036	-	-	0.027	0.066	0.068	0.073
Rate of return	0.98%	0.84%	-	-	3.29%	4.71%	4.86%	5.21%
EPS ²	0.2	0.07	-0.056	-0.152	0.05	0.12	0.12	0.13
Distribution rate	40%	51.4%	-	-	54%	55%	56.7%	56.2%
Net sales ¹	569.2	706.7	-	760.8	490.1	444	451	467
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	383.1	415.2	-	339.6	227	179	181	193
Net income ¹	187.5	79.14	-52.54	-153.2	46.22	112	115	124
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.150	4.300	2.180	0.980	0.820	1.400	1.400	1.400
Nbr of stocks (in thousands)	935,000	935,000	935,000	935,000	935,000	935,000	-	-
Announcement Date	25/02/22	24/02/23	23/02/24	21/02/25	23/02/26	-	-	-

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.($)
MICRO LEASING	11.67x	-	-	4.71%	38.75M
AERCAP HOLDINGS N.V.	7.78x	7.03x	7.95x	1.01%	23.64B
MITSUBISHI HC CAPITAL INC.	11.44x	4.17x	22.84x	3.94%	11.92B
POWER FINANCE CORPORATION LIMITED	5.33x	-	-	5.72%	10.9B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.63x	-	-	4.63%	10.1B
REC LIMITED	4.77x	-	-	7.01%	7.92B
TOKYO CENTURY CORPORATION	8.59x	3.16x	28x	3.89%	7.88B
L&T FINANCE LIMITED	15.39x	13.7x	33.43x	1.49%	6.43B
Average	9.45x	7.02x	23.06x	4.05%	9.85B
Weighted average by Cap.	8.76x	6.60x	17.97x	3.5%