Valuation Triple i Logistics

Stocks

End-of-day quote Thailand S.E. 10/09/2026			5-day change	1st Jan Change
5.200 ^THB	0.00%		+2.97%	+28.08%

08-14	Triple i Logistics Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	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	3,995	-	-
Change	-	-1.16%	-14.54%	-43.89%	-28.83%	28.08%	-	-
Enterprise Value (EV) ¹	9,697	9,254	8,037	4,714	3,560	4,384	4,279	3,919
Change	-	-4.57%	-13.15%	-41.35%	-24.48%	23.15%	-2.4%	-8.4%
P/E	26.4x	11.8x	9.43x	9.93x	7.97x	10.2x	8.67x	8.52x
PBR	5.3x	3.42x	2.06x	1.12x	0.79x	1x	0.95x	0.9x
PEG	-	0.1x	-1.59x	-0.2x	-0.82x	74.21x	0.5x	5.11x
Capitalization / Revenue	3.15x	3.28x	4.43x	1.83x	1.26x	1.52x	1.3x	1.41x
EV / Revenue	3.3x	3.32x	4.55x	1.97x	1.44x	1.67x	1.39x	1.38x
EV / EBITDA	28.2x	25.9x	57.1x	36.7x	25.3x	24.2x	18.6x	18.8x
EV / EBIT	39.8x	34.5x	127x	94.3x	55.8x	51.3x	34.5x	33.5x
EV / FCF	104x	27.8x	-31.9x	37.4x	24.8x	9.13x	9.8x	5.87x
FCF Yield	0.96%	3.59%	-3.14%	2.67%	4.02%	10.9%	10.2%	17%
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%	5.29%	5.87%	5.96%
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	5.200	5.200	5.200
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRIPLE I LOGISTICS	10.2x	1.67x	24.15x	5.29%	121M
EASTERN AIR LOGISTICS CO., LTD.	10.61x	0.88x	4.37x	3.8%	4.5B
CARGOJET INC.	28.05x	1.84x	5.86x	1.94%	850M
Average	16.28x	1.47x	11.46x	3.68%	1.82B
Weighted average by Cap.	13.31x	1.05x	5.04x	3.55%