Valuation China Master Logistics Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 18/07/2025			5-day change	1st Jan Change
11.32 ^CNY	+0.35%		+0.35%	+15.39%

04-18	China Master Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
03-28	China Master Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,816	3,460	3,585	3,401	3,924	-	-
Change	-	-9.34%	3.61%	-5.13%	15.39%	-	-
Enterprise Value (EV)	3,816	3,460	3,585	3,401	3,924	3,924	3,924
Change	-	-9.34%	3.61%	-5.13%	15.39%	0%	0%
P/E ratio	14.1x	14.3x	15x	13.4x	15.1x	14x	13.2x
PBR	-	1.58x	-	1.44x	1.63x	1.57x	1.51x
PEG	-	-1.4x	-10.5x	2.31x	5.51x	1.75x	2.14x
Capitalization / Revenue	-	0.29x	-	0.29x	0.35x	0.39x	0.38x
EV / Revenue	-	0x	-	0x	0.35x	0.39x	0.38x
EV / EBITDA	-	0x	-	0x	8.66x	7.96x	7.46x
EV / EBIT	-	0x	-	0x	9.86x	9.17x	8.48x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.78	0.7	0.69	0.73	0.75	0.81	0.86
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-	11,858	-	11,840	11,187	10,003	10,451
EBITDA ¹	-	440	-	485.4	453	493	526
EBIT ¹	-	360.7	-	411.5	398	428	463
Net income ¹	207.9	243.8	240.2	252.7	261	280	299
Net Debt	-	-	-	-	-	-	-
Reference price ²	11.01	9.98	10.34	9.81	11.32	11.32	11.32
Nbr of stocks (in thousands)	346,667	346,667	346,667	346,667	346,667	-	-
Announcement Date	29/03/22	29/03/23	29/03/24	28/03/25	-	-	-

¹CNY in Million²CNY

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.($)
CHINA MASTER LOGISTICS CO., LTD.	15.09x	-	-	-	547M
JD LOGISTICS, INC.	12.08x	0.27x	2.59x	-.--%	10.88B
SAL SAUDI LOGISTICS SERVICES COMPANY	20.93x	8.48x	17.17x	3.49%	3.75B
DELHIVERY LIMITED	281.21x	3.1x	82.65x	-.--%	3.69B
ID LOGISTICS GROUP	45.33x	1.08x	6.81x	-	3.39B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.83x	0.39x	10.21x	4.31%	1.14B
Average	65.08x	2.66x	23.89x	1.95%	3.9B
Weighted average by Cap.	61.00x	2.20x	18.92x	0.92%