Valuation Leo Global Logistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
1.930 ^THB	-1.03%		-2.03%	-1.53%

15/05	Leo Global Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
21/04	Leo Global Logistics Public Company Limited Appoints Pisanu Suvanajata as Independent Director and Member of the Nomination and Remuneration Committee and Corporate Governance and Sustainability Committee	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,872	4,704	3,813	1,493	976.7	617.5
Change	-	151.28%	-18.94%	-60.84%	-34.6%	-36.77%
Enterprise Value (EV) ¹	1,544	4,904	3,730	1,783	1,640	1,419
Change	-	217.7%	-23.94%	-52.19%	-8.03%	-13.47%
P/E	22.5x	23.7x	12.7x	17.9x	20.5x	70x
PBR	3.05x	6.1x	4.34x	1.64x	1.07x	0.72x
PEG	-	0x	0.2x	-0.2x	-0.5x	-0.9x
Capitalization / Revenue	1.66x	1.4x	0.85x	1.09x	0.6x	0.46x
EV / Revenue	1.37x	1.46x	0.83x	1.3x	1x	1.07x
EV / EBITDA	22.4x	21.4x	9.34x	12.9x	16.2x	17.3x
EV / EBIT	25x	22.2x	9.67x	14.6x	20x	28.3x
EV / FCF	-30.4x	-13.1x	7.8x	-13.2x	-12.2x	-61.5x
FCF Yield	-3.29%	-7.65%	12.8%	-7.56%	-8.21%	-1.63%
Dividend per Share ²	0.07	0.25	0.4	0.16	0.14	0.06
Rate of return	1.2%	1.7%	3.31%	3.38%	4.52%	3.06%
EPS ²	0.2601	0.6213	0.9549	0.2649	0.151	0.028
Distribution rate	26.9%	40.2%	41.9%	60.4%	92.7%	214%
Net sales ¹	1,126	3,370	4,495	1,373	1,633	1,329
EBITDA ¹	68.83	229.5	399.4	138.5	101.2	82.14
EBIT ¹	61.71	220.8	385.6	122.1	81.82	50.21
Net income ¹	56.88	198.8	304.6	83.46	47.56	8.782
Net Debt ¹	-328.4	200.1	-83.09	290.1	663.6	801.9
Reference price ²	5.850	14.700	12.100	4.740	3.100	1.960
Nbr of stocks (in thousands)	320,000	320,000	315,148	315,062	315,062	315,062
Announcement Date	25/2/21	21/2/22	20/2/23	26/2/24	28/2/25	24/2/26

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.($)
LEO GLOBAL LOGISTICS	-	-	-	-	18.16M
DSV A/S	33.22x	1.37x	11.67x	0.51%	51.05B
KUEHNE UND NAGEL INTERNATIONAL AG	23.41x	1.1x	11.58x	3.3%	29.82B
HYUNDAI GLOVIS CO., LTD.	8.57x	0.38x	4.11x	3.27%	9.84B
NIPPON EXPRESS HOLDINGS, INC.	21.32x	0.73x	6.62x	1.92%	7.85B
LOGISTA HOLDINGS	17.85x	1.24x	4.59x	5.67%	5.56B
MITSUBISHI LOGISTICS CORPORATION	21.56x	2.29x	17.54x	2.69%	3.41B
KAMIGUMI CO., LTD.	17.75x	1.75x	10.29x	4%	3.17B
SANKYU INC.	13.76x	0.83x	7.65x	2.96%	2.88B
Average	19.68x	1.21x	9.26x	3.04%	12.62B
Weighted average by Cap.	25.66x	1.19x	10.33x	2.06%