Valuation Wice Logistics

Stocks

End-of-day quote Thailand S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
3.620 ^THB	+1.12%		+2.26%	+58.77%

16/05	Wice Logistics Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
26/02	Wice Logistics Public Company Limited announces Annual dividend, payable on May 13, 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	2,320	-	-
Change	-	-46.35%	-40.33%	-38.88%	-40.31%	58.77%	-	-
Enterprise Value (EV)	11,889	5,678	3,613	2,359	1,372	2,320	2,320	2,320
Change	-	-52.24%	-36.36%	-34.7%	-41.85%	69.14%	0%	0%
P/E	23.4x	12.1x	24x	25.5x	12x	16.5x	14.5x	12.1x
PBR	8.33x	3.59x	2.72x	1.84x	1.07x	1.66x	1.61x	1.54x
PEG	-	3.31x	-0.3x	-0.6x	0.5x	1x	1.1x	0.6x
Capitalization / Revenue	1.64x	0.95x	1.05x	0.6x	0.31x	0.4x	0.36x	0.31x
EV / Revenue	0x	0x	0x	0x	0x	0.4x	0.36x	0.31x
EV / EBITDA	0x	0x	0x	0x	0x	6.97x	5.93x	4.94x
EV / EBIT	0x	0x	0x	0x	0x	15.2x	13.3x	10.8x
EV / FCF	0x	0x	0x	0x	0x	12.4x	19.5x	12.5x
FCF Yield	1.15%	11.9%	3.74%	1.87%	17.4%	8.06%	5.13%	7.97%
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%	4.42%	4.97%	6.08%
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	3.620	3.620	3.620
Nbr of stocks (in thousands)	651,900	651,900	641,000	641,000	641,000	641,000	-	-
Announcement Date	23/2/22	21/2/23	20/2/24	25/2/25	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.($)
WICE LOGISTICS	16.45x	-	-	4.42%	69.41M
UNITED PARCEL SERVICE, INC.	17.18x	1.18x	8.65x	6.29%	88.59B
DHL GROUP	16.94x	1.03x	7.59x	3.42%	73.58B
FEDEX CORPORATION	15.17x	0.9x	8.03x	1.71%	72.73B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.36x	1.78x	16.9x	0.98%	21.96B
J&T GLOBAL EXPRESS LIMITED	21.56x	0.79x	8.98x	-.--%	12.42B
INPOST S.A.	25.79x	2.46x	9.31x	-.--%	8.89B
SINOTRANS LIMITED	8.91x	0.34x	6.61x	6.17%	6.21B
SG HOLDINGS CO.,LTD.	15.34x	0.7x	7.92x	3.41%	5.92B
GXO LOGISTICS, INC.	27.41x	0.54x	7.95x	-.--%	5.77B
Average	18.91x	1.08x	9.10x	2.64%	29.61B
Weighted average by Cap.	17.59x	1.10x	8.81x	3.42%