Triple i Logistics PCL
SET:III
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its Industry Average (12.2), the stock would be worth ฿2.19 (45% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 22.1 | ฿3.96 |
0%
|
| Industry Average | 12.2 | ฿2.19 |
-45%
|
| Country Average | 13.4 | ฿2.41 |
-39%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
T
|
Triple i Logistics PCL
SET:III
|
2.7B THB | 22.1 | 6.8 | |
| US |
|
FedEx Corp
NYSE:FDX
|
96.4B USD | 12.5 | 21.4 | |
| US |
|
United Parcel Service Inc
NYSE:UPS
|
92.4B USD | 14.2 | 17.7 | |
| DE |
|
Deutsche Post AG
XETRA:DPW
|
53.3B EUR | 15.8 | 9.9 | |
| DK |
|
DSV A/S
CSE:DSV
|
369B DKK | 142 | 45.8 | |
| CN |
|
S.F. Holding Co Ltd
SZSE:002352
|
185.5B CNY | 23 | 16.7 | |
| US |
|
CH Robinson Worldwide Inc
NASDAQ:CHRW
|
21.5B USD | 41.6 | 36.5 | |
| US |
|
Expeditors International of Washington Inc
NYSE:EXPD
|
19.8B USD | 20.9 | 24.4 | |
| CN |
|
ZTO Express (Cayman) Inc
HKEX:2057
|
154.6B HKD | 11.2 | 14.8 | |
| CN |
|
JD Logistics Inc
HKEX:2618
|
100.5B HKD | 4.7 | 13.2 | |
| KR |
|
Hyundai Glovis Co Ltd
KRX:086280
|
17T KRW | 38.8 | 9.8 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 8.8 |
| Median | 13.4 |
| 70th Percentile | 20 |
| Max | 1 747 |
Other Multiples
Triple i Logistics PCL
Glance View
Triple I Logistics Public Co. Ltd. engages in the provision of logistics services. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2017-09-01. The firm's air freight segment operates as an air freight forwarder, both local and overseas, for airlines, and provides related services, including warehouse management services at airports. Its sea and in-land freight segment operates as a sea and in-land freight forwarder, both local and overseas. Its logistic management segment provides warehouse management and logistics services, both air and sea, and both local and overseas. Its logistic for chemical and hazardous goods segment operates as a freight forwarder both locally and overseas, and provides warehouse management and logistics services for chemical goods, including goods in the chemical industry. Its other management services segment provides office rental and other management services. The firm also provides customs clearance and supply chain management services.
