Loading...
OTCM
WCLGF
Market cap65mUSD
, Last price  
USD
Name

WICE Logistics PCL

Chart & Performance

D1W1MN
P/E
—
P/S
—
EPS
0.15
Div Yield, %
—
Shrs. gr., 5y
-0.34%
Rev. gr., 5y
13.04%
Revenues
4.10b
+7.93%
636,638,040661,298,124670,202,699681,533,8671,022,483,6841,396,367,9671,832,113,4322,220,879,6603,995,533,8647,636,601,8597,102,504,3773,798,082,9164,099,433,622
Net income
98m
-42.64%
14,573,23220,951,22062,441,59160,588,16877,182,50189,700,43896,192,65343,953,390275,238,974535,526,078554,057,068170,394,81797,732,764
CFO
210m
+22.76%
0116,189,49652,254,77354,706,61370,850,013116,395,654167,559,46993,686,028274,617,627621,461,403837,852,295171,333,308210,328,823

Profile

Wice Logistics Public Company Limited provides air and sea freight forwarding, customs brokerage, inland transportation, cross-border and multimodal transportation, warehousing, and various freight related services for imports and exports in Thailand and internationally. It operates through Sea Freight, Air Freight, Cross Border Service, and Service Supply Chain Solutions. The company transports sea freight comprising full container load and less than container load services for various forwarders and containers; and offers air freight services. It also provides customs clearance services, including duty intensive consultation; internal transportation services using trailer and dump trucks, lorries, or minivans from pick up point to the port; and warehouse storage and management services. The company was formerly known as Wice Freight Services (Thailand) Company Limited and changed its name to Wice Logistics Public Company Limited in April 2015. Wice Logistics Public Company Limited was founded in 1993 and is headquartered in Bangkok, Thailand.
URL
https://www.wice.co.th/
IPO date
Jul 28, 2015
Employees
Domiciled in
TH
Incorporated in
TH

Valuation

Title
THB in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
4,099,434
7.93%
3,798,083
-46.52%
7,102,504
-6.99%
Cost of revenue
4,001,321
3,559,103
6,363,223
Unusual Expense (Income)
NOPBT
98,112
238,980
739,281
NOPBT Margin
2.39%
6.29%
10.41%
Operating Taxes
42,158
41,310
158,635
Tax Rate
42.97%
17.29%
21.46%
NOPAT
55,954
197,670
580,647
Net income
97,733
-42.64%
170,395
-69.25%
554,057
3.46%
Dividends
(153,814)
(374,120)
(172,937)
Dividend yield
6.28%
9.28%
2.58%
Proceeds from repurchase of equity
(99,603)
BB yield
2.47%
Debt
Debt current
125,423
144,024
191,058
Long-term debt
338,109
323,631
379,765
Deferred revenue
Other long-term liabilities
47,618
42,933
34,050
Net debt
(131,700)
(430,042)
(633,923)
Cash flow
Cash from operating activities
210,329
171,333
837,852
CAPEX
(164,528)
(21,600)
(41,610)
Cash from investing activities
(24,944)
(104,815)
(101,339)
Cash from financing activities
(305,618)
(400,415)
(293,195)
FCF
(76,363)
(222,775)
528,292
Balance
Cash
595,232
890,732
1,203,348
Long term investments
6,965
1,398
Excess cash
390,260
707,794
849,621
Stockholders' equity
1,643,210
1,774,129
1,674,966
Invested Capital
1,668,983
1,520,401
1,375,260
ROIC
3.51%
13.65%
41.79%
ROCE
4.70%
10.57%
32.73%
EV
Common stock shares outstanding
641,000
645,020
651,900
Price
3.82
-38.88%
6.25
-39.32%
10.30
-46.35%
Market cap
2,448,620
-39.26%
4,031,377
-39.96%
6,714,565
-46.35%
EV
2,701,377
4,021,958
6,312,861
EBITDA
251,073
375,242
848,503
EV/EBITDA
10.76
10.72
7.44
Interest
11,421
20,595
23,173
Interest/NOPBT
11.64%
8.62%
3.13%