Valuation Saksiam Leasing

Stocks

End-of-day quote Thailand S.E. Other stock markets 10/08/2026			5-day change	1st Jan Change
3.380 ^THB	-1.17%		-2.31%	+1.81%

06-12	Kadpe Packpang Company Limited agreed to acquire 55% stake in Saksiam Inter Fruits Company Limited from Saksiam Leasing Public Company Limited for 27.5 million	CI
05-12	Saksiam Leasing posts qtrly profit attributable of 229.4 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,170	12,786	8,719	10,145	6,959	7,084	-	-
Change	-	-39.6%	-31.8%	16.35%	-31.4%	1.81%	-	-
Enterprise Value (EV)	21,170	12,786	8,719	10,145	6,959	7,084	7,084	7,084
Change	-	-39.6%	-31.8%	16.35%	-31.4%	1.81%	0%	0%
P/E	34.8x	17.9x	11.6x	12.1x	7.9x	7.12x	6.56x	6.09x
PBR	4.33x	2.38x	1.5x	1.6x	1.02x	0.97x	0.9x	0.84x
PEG	-	1x	1.97x	1.1x	1.58x	0.5x	0.78x	0.78x
Capitalization / Revenue	12.1x	5.94x	2.88x	3.75x	2.4x	2.33x	2.16x	2x
EV / Revenue	0x	0x	0x	0x	0x	2.33x	2.16x	2x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.85x	4.42x	4.11x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.116	0.137	0.15	0.18	0.2	0.21	0.23	0.25
Rate of return	1.15%	2.25%	3.61%	3.72%	6.02%	6.21%	6.8%	7.4%
EPS ²	0.29	0.34	0.36	0.4	0.42	0.475	0.515	0.555
Distribution rate	40%	40.3%	41.7%	45%	47.6%	44.2%	44.7%	45%
Net sales ¹	1,744	2,154	3,030	2,707	2,904	3,045	3,280	3,541
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	821.9	1,014	1,712	1,240	1,310	1,460	1,603	1,722
Net income ¹	607.5	712.1	750	840.8	881.1	978	1,074	1,158
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.100	6.100	4.160	4.840	3.320	3.380	3.380	3.380
Nbr of stocks (in thousands)	2,096,000	2,096,000	2,096,000	2,096,000	2,096,000	2,096,000	-	-
Announcement Date	22/02/22	15/02/23	14/02/24	11/02/25	19/02/26	-	-	-

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.($)
SAKSIAM LEASING	7.2x	-	-	6.14%	217M
ROCKET COMPANIES, INC.	32.51x	4.65x	15.58x	-.--%	38.85B
BAJAJ FINSERV LTD.	26.22x	5.21x	25.82x	0.07%	33.75B
SHRIRAM FINANCE LIMITED	18.7x	12.53x	24.33x	1.07%	27.57B
SYNCHRONY FINANCIAL	8.36x	1.96x	3.68x	1.63%	25.57B
SOFI TECHNOLOGIES, INC.	30.66x	4.43x	13.36x	-.--%	23.74B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	23.63x	18.96x	44.74x	0.15%	16.78B
MUTHOOT FINANCE LIMITED	10.73x	-	-	1.24%	12.19B
FIRSTCASH HOLDINGS, INC.	19.98x	-	-	-	8.78B
BAJAJ HOUSING FINANCE LIMITED	23.9x	39.71x	-	-.--%	7.51B
Average	20.19x	12.49x	21.25x	1.14%	19.5B
Weighted average by Cap.	23.02x	8.48x	19.90x	0.5%