Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. 2026-08-25			5-day change	1st Jan Change
1.470 ^THB	+0.68%		+0.68%	+79.27%

Aug. 16	Micro Leasing Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jul. 31	Krungsri Securities Upgrades Micro Leasing to Buy from Reduce; Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,620	4,020	2,038	916.3	766.7	1,449	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	89.02%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,449	1,449	1,449
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	89.02%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	12.9x	12.9x	11.9x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.79x	0.77x	0.75x
PEG	-	-0.9x	0x	-0x	-0x	0x	-	1.43x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	3.26x	3.21x	3.1x
EV / Revenue	0x	0x	-	0x	0x	3.26x	3.21x	3.1x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	8.1x	8.01x	7.51x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.08	0.036	-	-	0.027	0.066	0.068	0.073
Rate of return	0.98%	0.84%	-	-	3.29%	4.26%	4.39%	4.71%
EPS ²	0.2	0.07	-0.056	-0.152	0.05	0.12	0.12	0.13
Distribution rate	40%	51.4%	-	-	54%	55%	56.7%	56.2%
Net sales ¹	569.2	706.7	-	760.8	490.1	444	451	467
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	383.1	415.2	-	339.6	227	179	181	193
Net income ¹	187.5	79.14	-52.54	-153.2	46.22	112	115	124
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.150	4.300	2.180	0.980	0.820	1.550	1.550	1.550
Nbr of stocks (in thousands)	935,000	935,000	935,000	935,000	935,000	935,000	-	-
Announcement Date	2/25/22	2/24/23	2/23/24	2/21/25	2/23/26	-	-	-

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.($)
MICRO LEASING	12.25x	-	-	4.49%	41.99M
AERCAP HOLDINGS N.V.	8.73x	7.33x	8.45x	1.09%	22.77B
TOKYO CENTURY CORPORATION	9.8x	4.21x	42.06x	3.45%	7.93B
BOC AVIATION LIMITED	7.98x	9.1x	9.74x	4.9%	6.48B
GATX CORPORATION	17.56x	7.49x	12.09x	1.47%	6.33B
WILLSCOT HOLDINGS CORPORATION	20.28x	3.14x	7.86x	1.32%	3.85B
FUYO GENERAL LEASE CO., LTD.	8.68x	-	-	3.72%	2.51B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.96x	-	-	-	2.4B
Average	11.03x	6.25x	16.04x	2.92%	6.54B
Weighted average by Cap.	10.46x	6.73x	14.69x	2.16%