Valuation JWD InfoLogistics

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
9.450 ^THB	+0.53%		+1.07%	+27.70%

02/09	SCGJWD Logistics Public Company Limited Establishes New Subsidiary In Myanmar	CI
14/08	SCGJWD Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	16,788	-	-
Change	-	-5.45%	31.46%	-30.52%	-32.16%	27.7%	-	-
Enterprise Value (EV) ¹	28,395	26,694	34,775	32,948	27,055	30,015	30,241	30,797
Change	-	-5.99%	30.28%	-5.25%	-17.89%	10.94%	0.75%	1.84%
P/E	39.3x	42.4x	35x	17.3x	11.4x	12.8x	12.2x	11.9x
PBR	5.64x	6.18x	1.25x	0.85x	0.59x	0.72x	0.71x	0.69x
PEG	-	-3.4x	-3.4x	0.4x	2.36x	1x	2.59x	3.89x
Capitalization / Revenue	4.4x	3.59x	1.16x	0.78x	0.52x	0.64x	0.62x	0.58x
EV / Revenue	5.57x	4.52x	1.45x	1.33x	1.07x	1.14x	1.11x	1.06x
EV / EBITDA	25.5x	21.5x	13.3x	14x	9.31x	8.29x	7.88x	7.27x
EV / EBIT	70x	60.1x	34x	39.8x	19.5x	16x	15.7x	14.9x
EV / FCF	-35.8x	189x	18x	28.2x	15x	25.2x	21.9x	19.5x
FCF Yield	-2.79%	0.53%	5.56%	3.55%	6.68%	3.97%	4.57%	5.13%
Dividend per Share ²	0.25	0.78	0.25	0.28	0.3	0.3743	0.3929	0.4
Rate of return	1.14%	3.75%	1.62%	2.62%	4.05%	3.96%	4.16%	4.23%
EPS ²	0.56	0.49	0.44	0.62	0.65	0.7367	0.7714	0.795
Distribution rate	44.6%	159%	56.8%	45.2%	46.2%	50.8%	50.9%	50.3%
Net sales ¹	5,101	5,902	23,979	24,705	25,380	26,377	27,282	29,056
EBITDA ¹	1,112	1,242	2,617	2,350	2,906	3,620	3,839	4,236
EBIT ¹	405.8	444.3	1,024	827.3	1,386	1,875	1,924	2,066
Net income ¹	556.6	504.3	761.3	1,119	1,172	1,335	1,388	1,471
Net Debt ¹	5,955	5,478	6,885	13,570	13,908	13,227	13,453	14,008
Reference price ²	22.000	20.800	15.400	10.700	7.400	9.450	9.450	9.450
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	12.83x	1.14x	8.29x	3.96%	509M
DSV A/S	30.64x	1.28x	10.93x	0.54%	47.84B
KUEHNE UND NAGEL INTERNATIONAL AG	24x	1.13x	11.88x	3.19%	30.95B
HYUNDAI GLOVIS CO., LTD.	9.37x	0.41x	4.55x	3%	11.67B
NIPPON EXPRESS HOLDINGS, INC.	17.76x	0.71x	6.28x	1.88%	8.42B
LOGISTA HOLDINGS	16.83x	1.1x	4.11x	5.96%	5.39B
MITSUBISHI LOGISTICS CORPORATION	19.98x	2.18x	17x	2.77%	3.4B
KAMIGUMI CO., LTD.	16.3x	1.57x	9.28x	4.39%	3.09B
SEINO HOLDINGS CO., LTD.	15.22x	0.53x	6.15x	3.95%	2.85B
Average	18.10x	1.12x	8.72x	3.29%	12.68B
Weighted average by Cap.	23.89x	1.12x	9.88x	2.14%