Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
1.600 ^THB	+4.58%		+26.98%	+95.12%

07-31	Krungsri Securities Upgrades Micro Leasing to Buy from Reduce; Price Target is THB2	MT
05-14	Micro Leasing 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	7,620	4,020	2,038	916.3	766.7	1,496	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	95.12%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,496	1,496	1,496
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	95.12%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	17.8x	16x	14.5x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.82x	0.8x	0.78x
PEG	-	-0.9x	0x	-0x	-0x	0.2x	1.4x	1.45x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	3.37x	3.32x	3.2x
EV / Revenue	0x	0x	-	0x	0x	3.37x	3.32x	3.2x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	8.36x	8.27x	7.75x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.08	0.036	-	-	0.027	0.052	0.054	0.059
Rate of return	0.98%	0.84%	-	-	3.29%	3.25%	3.38%	3.69%
EPS ²	0.2	0.07	-0.056	-0.152	0.05	0.09	0.1	0.11
Distribution rate	40%	51.4%	-	-	54%	57.8%	54%	53.6%
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	89	92	101
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.150	4.300	2.180	0.980	0.820	1.600	1.600	1.600
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	21.86x	-	-	2.68%	42.84M
AERCAP HOLDINGS N.V.	9.05x	7.43x	8.64x	1.05%	23.61B
TOKYO CENTURY CORPORATION	10.31x	4.22x	44.89x	3.36%	8.06B
BOC AVIATION LIMITED	8.54x	9.17x	9.76x	4.53%	7.11B
GATX CORPORATION	18.16x	7.55x	12.96x	1.45%	6.45B
WILLSCOT HOLDINGS CORPORATION	23.44x	3.41x	8.4x	1.19%	4.35B
FUYO GENERAL LEASE CO., LTD.	8.86x	-	-	3.65%	2.56B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.89x	-	-	-	2.32B
Average	12.89x	6.35x	16.93x	2.56%	6.81B
Weighted average by Cap.	11.14x	6.82x	15.23x	2.07%