Valuation Wice Logistics Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
3.300 ^THB	-1.79%		+2.48%	+44.74%

08-16	Wice Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Wice 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	12,516	6,715	4,006	2,449	1,461	2,115	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	44.74%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	2,115	2,115	2,115
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	54.19%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	15x	13.2x	11x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.51x	1.47x	1.4x
PEG	-	3.31x	-0.3x	-0.6x	0.5x	1x	1x	0.6x
Capitalization / Revenue	1.64x	0.95x	1.05x	0.6x	0.31x	0.37x	0.33x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.37x	0.33x	0.29x
EV / EBITDA	0x	0x	0x	0x	0x	6.35x	5.41x	4.5x
EV / EBIT	0x	0x	0x	0x	0x	13.8x	12.1x	9.88x
EV / FCF	0x	0x	0x	0x	0x	11.3x	17.8x	11.4x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	8.84%	5.63%	8.75%
Dividend per Share ²	0.23	0.23	0.24	0.14	0.14	0.16	0.18	0.22
Rate of return	1.2%	2.23%	3.84%	3.66%	6.14%	4.85%	5.45%	6.67%
EPS ²	0.82	0.85	0.26	0.15	0.19	0.22	0.25	0.3
Distribution rate	28%	27.1%	92.3%	93.3%	73.7%	72.7%	72%	73.3%
Net sales ¹	7,637	7,103	3,798	4,099	4,656	5,754	6,504	7,390
EBITDA ¹	821.5	848.5	375.2	279.7	315.4	333	391	470
EBIT ¹	748.5	739.3	239	98.11	144.3	153	175	214
Net income ¹	535.5	554.1	170.4	97.73	122.1	138	157	192
Net Debt	-627.8	-1,037	-392.9	-89.29	-89.58	-	-	-
Reference price ²	19.200	10.300	6.250	3.820	2.280	3.300	3.300	3.300
Nbr of stocks (in thousands)	651,900	651,900	641,000	641,000	641,000	641,000	-	-
Announcement Date	23/02/22	21/02/23	20/02/24	25/02/25	27/02/26	-	-	-

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.($)
UNITED PARCEL SERVICE, INC.	16.91x	1.17x	8.52x	6.42%	86.79B
FEDEX CORPORATION	15.61x	0.95x	8.28x	1.67%	76.94B
DHL GROUP	16.16x	0.97x	7.15x	3.55%	72.37B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.33x	1.81x	17.22x	0.84%	24.41B
J&T GLOBAL EXPRESS LIMITED	22.19x	0.8x	8.97x	-.--%	12.83B
INPOST S.A.	29.02x	2.5x	9.4x	-.--%	9.05B
SINOTRANS LIMITED	9.01x	0.33x	6.55x	6.73%	6.19B
SG HOLDINGS CO.,LTD.	14.95x	0.68x	7.73x	3.45%	5.88B
GXO LOGISTICS, INC.	27.88x	0.51x	7.52x	-.--%	5.24B
Average	19.56x	1.08x	9.04x	2.52%	33.3B
Weighted average by Cap.	17.58x	1.10x	8.81x	3.42%