Valuation Triple i Logistics

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
4.460 ^THB	-1.33%		-6.69%	+9.85%

14/08	Triple i Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
13/05	Triple i 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	9,249	9,141	7,813	4,383	3,120	3,427	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	9.85%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	3,816	3,710	3,351
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	7.18%	-2.76%	-9.69%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	8.75x	7.43x	7.31x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	0.86x	0.81x	0.77x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	63.66x	0.4x	4.39x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.31x	1.12x	1.21x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.46x	1.21x	1.18x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	21x	16.2x	16x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	44.6x	29.9x	28.6x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	7.95x	8.5x	5.02x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	12.6%	11.8%	19.9%
Dividend per Share ²	0.4	-	0.38	0.32	0.25	0.275	0.305	0.31
Rate of return	2.68%	-	3.82%	5.71%	6.16%	6.17%	6.84%	6.95%
EPS ²	0.5634	1.121	1.055	0.5639	0.5093	0.51	0.6	0.61
Distribution rate	71%	-	36%	56.7%	49.1%	53.9%	50.8%	50.8%
Net sales ¹	2,939	2,789	1,764	2,398	2,478	2,622	3,068	2,833
EBITDA ¹	344.1	357.7	140.6	128.3	141	181.5	229.5	209
EBIT ¹	243.8	268.2	63.39	50	63.79	85.5	124	117
Net income ¹	377.3	795.7	866.2	441.4	393.6	442.5	482.5	495
Net Debt ¹	448.7	112.9	224.5	330.6	440.4	388.6	283.5	-76
Reference price ²	14.900	13.200	9.950	5.600	4.060	4.460	4.460	4.460
Nbr of stocks (in thousands)	620,710	692,532	785,181	782,753	768,356	768,356	-	-
Announcement Date	23/2/22	21/2/23	21/2/24	19/2/25	27/2/26	-	-	-

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.($)
TRIPLE I LOGISTICS	8.86x	1.47x	21.28x	6.08%	103M
UNITED PARCEL SERVICE, INC.	17.49x	1.22x	8.98x	6.25%	90.26B
FEDEX CORPORATION	14.97x	0.9x	7.99x	1.9%	72.68B
DHL GROUP	16.5x	0.99x	7.3x	3.41%	72.59B
DSV A/S	32.17x	1.35x	11.69x	0.5%	49.62B
POSTE ITALIANE S.P.A.	12.66x	9.23x	28.67x	5.39%	41.15B
KUEHNE UND NAGEL INTERNATIONAL AG	24.93x	1.18x	12.61x	3.09%	33.46B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	25.28x	1.9x	18.05x	0.79%	25.95B
S.F. HOLDING CO., LTD.	14.61x	0.42x	4.18x	2.85%	24.03B
ZTO EXPRESS (CAYMAN) INC.	10.13x	1.42x	5.24x	4.16%	14.96B
Average	17.76x	2.01x	12.60x	3.44%	42.48B
Weighted average by Cap.	18.78x	1.92x	11.19x	3.42%