Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. 02/09/2026			5-day change	1st Jan Change
9.100 ^THB	-2.15%		-6.19%	+22.97%

14/08	SCGJWD Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/08	SCGJWD Logistics Public Company Limited Announces Cash Dividend for the Period from January 1, 2026 to June 30, 2026, Payable on September 10, 2026	CI

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	16,166	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	22.97%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	28,906	29,317	29,721
Change	-	-5.99%	30.28%	-5.25%	-17.89%	6.84%	1.42%	1.38%
P/E	39.3x	42.4x	35x	17.3x	11.4x	12.6x	11.9x	11.7x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.69x	0.68x	0.67x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1.1x	2.15x	5.21x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.6x	0.59x	0.55x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.08x	1.06x	1x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	8.05x	7.7x	7.13x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	15.7x	15.5x	15x
EV / FCF	-35.8x	189x	18x	28.2x	15x	16.7x	19.2x	19.1x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	5.99%	5.2%	5.25%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.37	0.3886	0.3925
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	4.07%	4.27%	4.31%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.7229	0.7629	0.78
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	51.2%	50.9%	50.3%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	26,726	27,589	29,606
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,592	3,810	4,170
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,841	1,890	1,979
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,318	1,383	1,452
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	12,740	13,150	13,555
Reference price ²	22.000	20.800	15.400	10.700	7.400	9.100	9.100	9.100
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	27/2/22	28/2/23	29/2/24	28/2/25	25/2/26	-	-	-

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.($)
JWD INFOLOGISTICS	12.87x	1.09x	8.15x	3.98%	497M
DSV A/S	31.44x	1.31x	11.17x	0.53%	49.09B
KUEHNE UND NAGEL INTERNATIONAL AG	24.06x	1.13x	11.92x	3.19%	31.2B
HYUNDAI GLOVIS CO., LTD.	9.41x	0.42x	4.57x	2.98%	11.45B
NIPPON EXPRESS HOLDINGS, INC.	19.27x	0.75x	6.66x	1.73%	8.78B
LOGISTA HOLDINGS	17.23x	1.16x	4.33x	5.83%	5.51B
MITSUBISHI LOGISTICS CORPORATION	20.31x	2.19x	16.97x	2.77%	3.26B
KAMIGUMI CO., LTD.	16.6x	1.6x	9.46x	4.31%	3.02B
SEINO HOLDINGS CO., LTD.	16.04x	0.56x	6.52x	3.77%	2.86B
Average	18.58x	1.13x	8.86x	3.23%	12.85B
Weighted average by Cap.	24.51x	1.14x	10.04x	2.09%