Valuation Chelsea Logistics and Infrastructure Holdings Corp.

Stocks

Market Closed - Philippines S.E. 02:51:00 2026-09-04 EDT			5-day change	1st Jan Change
0.8900 ^PHP	+4.71%		+4.71%	-6.32%

08-14	Chelsea Logistics and Infrastructure Holdings Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-16	Chelsea Logistics and Infrastructure Holdings Corp. Announces Appointment of Shane Anthony G. Arante to Chief Operating Officer, Effective June 18, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,493	3,024	2,186	3,412	2,980	2,161
Change	-	-68.14%	-27.71%	56.06%	-12.67%	-27.48%
Enterprise Value (EV) ¹	27,588	21,458	20,250	20,562	19,237	19,249
Change	-	-22.22%	-5.63%	1.54%	-6.44%	0.06%
P/E	-2.87x	-0.77x	-0.9x	-2.56x	15.8x	40.6x
PBR	1.02x	0.55x	0.64x	0.86x	0.73x	0.54x
PEG	-	-0x	0x	0x	-0x	-0.6x
Capitalization / Revenue	2.03x	0.68x	0.34x	0.48x	0.37x	0.24x
EV / Revenue	5.9x	4.8x	3.15x	2.92x	2.4x	2.13x
EV / EBITDA	-32.8x	-47.3x	29.2x	18.9x	10.4x	7.92x
EV / EBIT	-11.7x	-11.1x	-50.9x	-412x	46.6x	20.2x
EV / FCF	-7.17x	-3.69x	18.4x	1,136x	-28x	25.7x
FCF Yield	-13.9%	-27.1%	5.44%	0.09%	-3.57%	3.89%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.817	-2.143	-1.341	-0.587	0.0827	0.0234
Distribution rate	-	-	-	-	-	-
Net sales ¹	4,679	4,469	6,433	7,048	8,007	9,016
EBITDA ¹	-840.4	-453.7	693.4	1,089	1,844	2,431
EBIT ¹	-2,354	-1,935	-398	-49.85	412.5	952.3
Net income ¹	-3,311	-3,905	-2,527	-1,143	177.4	50.13
Net Debt ¹	18,096	18,434	18,063	17,150	16,257	17,088
Reference price ²	5.2100	1.6600	1.2000	1.5000	1.3100	0.9500
Nbr of stocks (in thousands)	1,821,978	1,821,978	1,821,978	2,274,769	2,274,769	2,274,769
Announcement Date	4/22/21	4/6/22	4/17/23	8/6/24	4/3/25	4/10/26

¹PHP in Million²PHP

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.($)
CHELSEA LOGISTICS AND INFRASTRUCTURE HOLDINGS CORP.	-	-	-	-	32.33M
AP MOLLER MAERSK	9.46x	0.73x	3.65x	3.92%	49.37B
COSCO SHIPPING HOLDINGS CO., LTD.	7.97x	0.63x	2.66x	7.11%	35.17B
HAPAG-LLOYD AG	44.68x	1.36x	8.12x	1.57%	28.37B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.52x	4.17x	8.77x	3.24%	23.09B
NIPPON YUSEN KABUSHIKI KAISHA	12.07x	1.49x	11.28x	3.53%	18.51B
MITSUI O.S.K. LINES, LTD.	10.56x	2.2x	14.96x	2.85%	15.35B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.71x	3.94x	10x	6.69%	15.64B
HMM CO.,LTD	11.37x	0.84x	3.74x	3.17%	14.74B
ADNOC LOGISTICS & SERVICES PLC	7.71x	2.73x	7.13x	2.55%	13.83B
Average	14.01x	2.01x	7.81x	3.85%	21.41B
Weighted average by Cap.	14.48x	1.71x	6.80x	4.01%