Valuation China Master Logistics Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 12/05/2026			5-day change	1st Jan Change
14.44 ^CNY	-0.28%		+3.66%	+5.17%

04-23	China Master Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-26	China Master Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	3,589	3,816	3,460	3,585	3,401	4,760
Change	-	6.32%	-9.34%	3.61%	-5.13%	39.96%
Enterprise Value (EV) ¹	2,820	3,692	3,314	3,561	3,371	4,390
Change	-	30.92%	-10.24%	7.43%	-5.32%	30.24%
P/E ratio	20.4x	18.3x	14.3x	15x	13.4x	18.3x
PBR	1.81x	1.83x	1.58x	1.58x	1.44x	1.99x
PEG	-	1x	0.9x	-10.5x	2.31x	6.68x
Capitalization / Revenue	0.7x	0.31x	0.29x	0.48x	0.29x	0.54x
EV / Revenue	0.55x	0.3x	0.28x	0.48x	0.28x	0.5x
EV / EBITDA	11.8x	11.1x	8.69x	8.73x	7.02x	8.91x
EV / EBIT	14.6x	13.6x	10.6x	10.6x	8.42x	10.9x
EV / FCF	-27.8x	-11.9x	41.8x	-41x	11.6x	8.32x
FCF Yield	-3.6%	-8.44%	2.39%	-2.44%	8.59%	12%
Dividend per Share ²	0.2885	0.3846	0.45	0.5	0.6	0.65
Rate of return	2.79%	3.49%	4.51%	4.84%	6.12%	4.73%
EPS ²	0.5077	0.6	0.7	0.69	0.73	0.75
Distribution rate	56.8%	64.1%	64.3%	72.5%	82.2%	86.7%
Net sales ¹	5,154	12,414	11,858	7,399	11,840	8,852
EBITDA ¹	238.2	332.6	381.6	407.8	480.2	492.7
EBIT ¹	193.1	270.7	313.5	334.8	400.5	401.9
Net income ¹	176.3	207.9	243.8	240.2	252.7	260.8
Net Debt ¹	-768.9	-123.5	-145.5	-23.94	-29.64	-369.3
Reference price ²	10.35	11.01	9.98	10.34	9.81	13.73
Nbr of stocks (in thousands)	346,667	346,667	346,667	346,667	346,667	346,667
Announcement Date	01/04/21	29/03/22	29/03/23	29/03/24	28/03/25	26/03/26

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.	-	-	-	-	739M
JD LOGISTICS, INC.	9.95x	0.2x	2.36x	-.--%	12.03B
DELHIVERY LIMITED	255.13x	3.23x	53.51x	-.--%	3.77B
SAL SAUDI LOGISTICS SERVICES COMPANY	19.4x	8.15x	15.92x	3.5%	3.58B
ID LOGISTICS GROUP	31.43x	0.89x	5.7x	-.--%	2.73B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	16.37x	0.36x	8.96x	4.3%	1.1B
HAMAKYOREX CO., LTD.	13.44x	-	-	2.22%	826M
CRYOPORT, INC.	-16.64x	-	-	-	664M
Average	47.01x	2.57x	17.29x	1.67%	3.18B
Weighted average by Cap.	50.76x	2.01x	13.46x	0.8%