Valuation Chelsea Logistics and Infrastructure Holdings Corp.

Stocks

Market Closed - Philippines S.E. Other stock markets 22:09:01 2026-08-06 EDT			5-day change	1st Jan Change
0.7900 ^PHP	0.00%		-4.82%	-16.84%

06-16	Chelsea Logistics and Infrastructure Holdings Corp. Announces Appointment of Shane Anthony G. Arante to Chief Operating Officer, Effective June 18, 2026	CI
05-15	Chelsea Logistics and Infrastructure Holdings Corp. Reports Earnings Results for the First Quarter Ended March 31, 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHELSEA LOGISTICS AND INFRASTRUCTURE HOLDINGS CORP.	-	-	-	-	29.54M
AP MOLLER MAERSK	14.83x	0.63x	3.93x	2.35%	37.47B
COSCO SHIPPING HOLDINGS CO., LTD.	9.65x	0.64x	2.6x	4.88%	33.62B
HAPAG-LLOYD AG	2159.13x	1.27x	8.21x	1.63%	25.42B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	12.26x	4.6x	8.53x	3.65%	21.51B
NIPPON YUSEN KABUSHIKI KAISHA	10.52x	1.24x	9.55x	4.01%	15.65B
HMM CO.,LTD	11.9x	0.95x	4.24x	3.01%	14.59B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.13x	3.61x	9.93x	6.69%	13.64B
MITSUI O.S.K. LINES, LTD.	9.41x	1.9x	12.76x	3.31%	13.48B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.82x	0.73x	3.98x	4.59%	12.51B
Average	250.07x	1.73x	7.08x	3.79%	18.79B
Weighted average by Cap.	302.29x	1.56x	6.36x	3.58%