Valuation Micro Leasing

Stocks

End-of-day quote Thailand S.E. 2026-11-02			5-day change	1st Jan Change
1.380 ^THB	-1.43%		-2.82%	+68.29%

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	1,290	-	-
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	68.29%	-	-
Enterprise Value (EV)	7,620	4,020	2,038	916.3	766.7	1,290	1,290	1,290
Change	-	-47.24%	-49.3%	-55.05%	-16.33%	68.29%	0%	0%
P/E	40.8x	61.4x	-38.9x	-6.45x	16.4x	11.5x	11.5x	10.6x
PBR	3.89x	2.05x	-	0.53x	0.43x	0.7x	0.68x	0.66x
PEG	-	-0.9x	0x	-0x	-0x	0x	-	1.27x
Capitalization / Revenue	13.4x	5.69x	-	1.2x	1.56x	2.91x	2.86x	2.76x
EV / Revenue	0x	0x	-	0x	0x	2.91x	2.86x	2.76x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	7.21x	7.13x	6.69x
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%	4.78%	4.93%	5.29%
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	1.380	1.380	1.380
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICRO LEASING	11.67x	-	-	4.71%	38.75M
AERCAP HOLDINGS N.V.	7.78x	7.03x	7.95x	1.01%	23.64B
MITSUBISHI HC CAPITAL INC.	11.44x	4.17x	22.84x	3.94%	11.92B
POWER FINANCE CORPORATION LIMITED	5.33x	-	-	5.72%	10.9B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.63x	-	-	4.63%	10.1B
REC LIMITED	4.77x	-	-	7.01%	7.92B
TOKYO CENTURY CORPORATION	8.59x	3.16x	28x	3.89%	7.88B
L&T FINANCE LIMITED	15.39x	13.7x	33.43x	1.49%	6.43B
Average	9.45x	7.02x	23.06x	4.05%	9.85B
Weighted average by Cap.	8.76x	6.60x	17.97x	3.5%