Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. 2026-09-29			5-day change	1st Jan Change
1.280 ^THB	-0.78%		-5.19%	+56.10%

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	1,197	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	56.1%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,197	1,197	1,197
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	56.1%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	10.7x	10.7x	9.85x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.65x	0.63x	0.62x
PEG	-	-0.9x	0x	-0x	-0x	0x	-	1.18x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	2.7x	2.65x	2.56x
EV / Revenue	0x	0x	-	0x	0x	2.7x	2.65x	2.56x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	6.69x	6.61x	6.2x
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%	5.16%	5.31%	5.7%
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	1.280	1.280	1.280
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	10.67x	-	-	5.16%	35.62M
AERCAP HOLDINGS N.V.	8.59x	7.29x	8.4x	1.11%	22.41B
TOKYO CENTURY CORPORATION	8.94x	3.15x	28.19x	3.73%	8.08B
GATX CORPORATION	17.28x	7.44x	12.01x	1.5%	6.21B
BOC AVIATION LIMITED	7.64x	9.01x	9.62x	5.12%	6.2B
WILLSCOT HOLDINGS CORPORATION	16.61x	2.84x	7.11x	1.6%	3.16B
FUYO GENERAL LEASE CO., LTD.	8.53x	-	-	3.79%	2.49B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.99x	-	-	-	2.42B
CSSC (HONG KONG) SHIPPING COMPANY LIMITED	7.3x	8.85x	11.4x	6.24%	1.91B
Average	9.84x	6.43x	12.79x	3.53%	5.88B
Weighted average by Cap.	9.73x	6.60x	12.39x	2.43%