Valuation Hangzhou SF Intra-city Industrial Co., Ltd.

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:19 06/03/2026 GMT			5-day change	1st Jan Change
12.68 ^HKD	+6.91%		-3.21%	+15.27%

02-01	Hangzhou SF Intra-city Industrial sees 2025 net profit up 80% Y/Y	RE
02-01	Hangzhou SF Intra-city Industrial Co., Ltd. Provides Unaudited Consolidated Earnings Guidance for the Year Ended 31 December 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,487	6,193	8,754	7,981	10,222	10,222	-
Change	-	-50.41%	41.36%	-8.83%	28.07%	0%	-
Enterprise Value (EV) ¹	9,656	4,172	6,360	6,612	8,417	7,699	7,102
Change	-	-56.8%	52.44%	3.96%	27.3%	-8.53%	-7.76%
P/E ratio	-10.5x	-21.4x	188x	58.2x	42.8x	19.5x	13.1x
PBR	3.77x	2.05x	3.01x	2.69x	3.15x	2.7x	2.22x
PEG	0.5x	0.3x	-2x	0x	0.6x	0x	0.3x
Capitalization / Revenue	1.53x	0.6x	0.71x	0.51x	0.46x	0.37x	0.3x
EV / Revenue	1.18x	0.41x	0.51x	0.42x	0.38x	0.28x	0.21x
EV / EBITDA	-11.5x	-14.2x	140x	36.9x	25.6x	12.4x	7.76x
EV / EBIT	-10.1x	-10.6x	-235x	56.4x	29.9x	14.5x	8.55x
EV / FCF	-	-	32.2x	29.5x	-83.1x	11.2x	15.6x
FCF Yield	-	-	3.1%	3.39%	-1.2%	8.92%	6.42%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.28	-0.31	0.05	0.15	0.2611	0.5721	0.8506
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	8,174	10,265	12,387	15,746	22,371	27,766	33,581
EBITDA ¹	-841.6	-293.8	45.29	179.3	328.2	618.9	915
EBIT ¹	-954.1	-394.3	-27.01	117.3	281.2	530.2	830.4
Net income ¹	-898.9	-286.9	50.6	132.5	239.5	507.5	780.6
Net Debt ¹	-2,831	-2,021	-2,395	-1,370	-1,805	-2,523	-3,120
Reference price ²	13.38	6.63	9.42	8.73	11.18	11.18	11.18
Nbr of stocks (in thousands)	933,458	933,458	929,105	914,255	914,255	914,255	-
Announcement Date	30/03/22	28/03/23	26/03/24	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HANGZHOU SF INTRA-CITY INDUSTRIAL CO., LTD.	42.82x	0.38x	25.65x	-.--%	1.48B
POSTE ITALIANE S.P.A.	12.53x	8.66x	27.62x	5.59%	32.35B
S.F. HOLDING CO., LTD.	17.11x	0.56x	5.34x	2.84%	26.96B
ZTO EXPRESS (CAYMAN) INC.	14.49x	2.1x	7.45x	2.99%	17.41B
YTO EXPRESS GROUP CO.,LTD.	15.81x	0.82x	7.92x	1.97%	9.62B
STO EXPRESS CO.,LTD	16.33x	0.47x	6.34x	0.61%	3.01B
OSTERREICHISCHE POST AG	18.15x	1x	7.56x	5.33%	2.69B
CTT-CORREIOS DE PORTUGAL, S.A.	16.53x	0.69x	4.57x	2.49%	1.05B
Average	19.22x	1.84x	11.55x	2.73%	11.82B
Weighted average by Cap.	15.33x	3.65x	14.02x	3.67%