Valuation CTI Logistics Limited

Stocks

Market Closed - Australian S.E. 06:10:29 06/10/2026 BST			5-day change	1st Jan Change
2.850 ^AUD	-3.06%		+3.26%	+25.55%

08-26	CTI Logistics Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
08-26	CTI Logistics Limited Announces Fully Franked Ordinary Dividend for the Six Months Ended June 30, 2026, Payable on October 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77.65	123	108.8	141	217.6	230.6	-
Change	-	58.35%	-11.52%	29.56%	54.39%	5.95%	-
Enterprise Value (EV) ¹	77.65	123	108.8	184.5	253.6	265.6	244.6
Change	-	58.35%	-11.52%	69.56%	37.48%	4.71%	-7.91%
P/E	4.92x	7.23x	6.68x	9.69x	-	7.92x	7.13x
PBR	-	-	-	-	-	-	-
PEG	-	0.74x	-0.84x	-0.9x	-	-	0.6x
Capitalization / Revenue	-	-	-	0.43x	0.61x	0.62x	0.6x
EV / Revenue	-	-	-	0.57x	0.71x	0.72x	0.63x
EV / EBITDA	-	-	-	3.13x	3.32x	3.24x	2.88x
EV / EBIT	-	-	-	6.74x	5.91x	5.53x	4.61x
EV / FCF	-	-	-	24.3x	7.68x	7.81x	6.27x
FCF Yield	-	-	-	4.12%	13%	12.8%	15.9%
Dividend per Share ²	-	-	-	0.105	0.14	0.11	0.14
Rate of return	-	-	-	6%	5.2%	3.86%	4.91%
EPS ²	0.2014	0.2212	0.2036	0.1806	-	0.36	0.4
Distribution rate	-	-	-	58.1%	-	30.6%	35%
Net sales ¹	-	-	-	325.4	357.1	371	386
EBITDA ¹	-	-	-	58.92	76.38	82	85
EBIT ¹	-	-	-	27.39	42.93	48	53
Net income ¹	15.19	17.02	15.83	14.21	24	28	31
Net Debt ¹	-	-	-	43.52	36	35	14
Reference price ²	0.990	1.600	1.360	1.750	2.690	2.850	2.850
Nbr of stocks (in thousands)	78,431	76,847	79,997	80,545	80,899	80,899	-
Announcement Date	30/08/22	30/08/23	28/08/24	28/08/25	26/08/26	-	-

¹AUD in Million²AUD

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.($)
CTI LOGISTICS LIMITED	-	0.74x	3.33x	3.74%	166M
UNION PACIFIC CORPORATION	21.53x	7.1x	14.07x	2%	165B
CSX CORPORATION	23.67x	6.91x	14.44x	1.21%	87.86B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.35x	8.03x	15.76x	0.82%	75.59B
CANADIAN NATIONAL RAILWAY COMPANY	20.92x	6.76x	13.93x	2.16%	72.29B
NORFOLK SOUTHERN CORPORATION	25.56x	6.46x	14.57x	1.71%	71.03B
OLD DOMINION FREIGHT LINE, INC.	30.83x	6.17x	18.46x	0.64%	37.19B
JB HUNT TRANSPORT SERVICES	31.43x	1.66x	12.92x	0.79%	21.58B
XPO, INC.	37.66x	2.67x	15.85x	-.--%	21.41B
C.H. ROBINSON WORLDWIDE, INC.	22.98x	0.96x	16.41x	1.79%	16.43B
Average	26.66x	4.74x	13.97x	1.49%	56.81B
Weighted average by Cap.	24.43x	6.46x	14.77x	1.49%