Valuation China Master Logistics Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 20/09/2024			5-day change	1st Jan Change
8.230 ^CNY	-0.12%		+0.86%	-20.41%

08-22	China Master Logistics Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
04-22	China Master Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,816	3,460	3,585	2,853	-	-
Change	-	-9.34%	3.61%	-20.41%	-	-
Enterprise Value (EV)	3,816	3,460	3,585	2,853	2,853	2,853
Change	-	-9.34%	3.61%	-20.41%	0%	0%
P/E ratio	14.1x	14.3x	15x	10x	8.76x	7.48x
PBR	-	1.58x	-	1.19x	1.12x	1.05x
PEG	-	-1.4x	-10.5x	0.5x	0.6x	0.4x
Capitalization / Revenue	-	0.29x	-	0.31x	0.28x	0.26x
EV / Revenue	-	0x	-	0.31x	0.28x	0.26x
EV / EBITDA	-	0x	-	5.72x	5.03x	4.45x
EV / EBIT	-	0x	-	6.74x	5.9x	5.15x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.78	0.7	0.69	0.82	0.94	1.1
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	11,858	-	9,280	10,132	11,144
EBITDA ¹	-	440	-	498.9	567.5	640.7
EBIT ¹	-	360.7	-	423.5	483.7	553.5
Net income ¹	207.9	243.8	240.2	283.8	324.6	380
Net Debt	-	-	-	-	-	-
Reference price ²	11.008	9.980	10.340	8.230	8.230	8.230
Nbr of stocks (in thousands)	346,667	346,667	346,667	346,667	-	-
Announcement Date	29/03/22	29/03/23	29/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA MASTER LOGISTICS CO., LTD.	10.05x	-	-	-	404M
JD LOGISTICS, INC.	18.04x	0.33x	3.32x	-.--%	8.08B
SAL SAUDI LOGISTICS SERVICES COMPANY	32.06x	13.2x	25.7x	+1.84%	6.14B
DELHIVERY LIMITED	214.89x	3.14x	59.79x	-.--%	3.78B
ID LOGISTICS GROUP	45.07x	1.16x	7.29x	-	2.85B
CRYOPORT, INC.	-4.22x	1.67x	-21.85x	-.--%	431M
Average	52.65x	3.90x	14.85x	+0.46%	3.61B
Weighted average by Cap.	59.24x	4.68x	19.82x	+0.61%