Valuation CN Logistics International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-02 EDT			5-day change	1st Jan Change
3.120 ^HKD	+0.32%		+0.65%	-7.14%

09-18	CN Logistics International Unit Leases Florida Office, Warehouse Space	MT
08-31	Cn Logistics International Holdings Limited Proposes Interim Dividend for the Six Months Ended 30 June 2026, Payable on 30 October 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,050	2,789	2,316	1,679	1,037	1,010
Change	-	165.58%	-16.93%	-27.53%	-38.24%	-2.61%
Enterprise Value (EV) ¹	1,031	2,768	2,395	1,819	1,238	1,226
Change	-	168.37%	-13.46%	-24.05%	-31.91%	-1.01%
P/E	10.2x	30.7x	26.1x	36.9x	31.7x	64.6x
PBR	2.98x	6.92x	6.58x	4.62x	2.02x	1.85x
PEG	-	-1.5x	-11.52x	-0.8x	-0.9x	-1.2x
Capitalization / Revenue	0.52x	1.04x	0.83x	0.8x	0.38x	0.34x
EV / Revenue	0.51x	1.04x	0.86x	0.86x	0.45x	0.41x
EV / EBITDA	6.45x	14.2x	13.2x	27.4x	10.2x	10.8x
EV / EBIT	7.17x	15.8x	15.6x	53.4x	13.4x	14.5x
EV / FCF	3.71x	21.4x	8.71x	80.6x	-12x	15x
FCF Yield	27%	4.66%	11.5%	1.24%	-8.34%	6.67%
Dividend per Share ²	0.15	0.21	0.23	0.04	0.03	0.02
Rate of return	3.57%	2.08%	2.74%	0.66%	0.87%	0.6%
EPS ²	0.4116	0.3289	0.3215	0.1649	0.109	0.052
Distribution rate	36.4%	63.8%	71.5%	24.3%	27.5%	38.5%
Net sales ¹	2,021	2,673	2,788	2,104	2,746	3,007
EBITDA ¹	159.8	195.5	181.8	66.27	121.5	113.1
EBIT ¹	143.9	174.9	153.2	34.07	92.38	84.55
Net income ¹	55.52	83.41	86.63	48.28	32.01	15.36
Net Debt ¹	-18.73	-21.03	78.47	140.2	201.7	216.2
Reference price ²	4.200	10.100	8.390	6.080	3.450	3.360
Nbr of stocks (in thousands)	250,000	276,100	276,100	276,100	300,489	300,489
Announcement Date	4/14/21	4/25/22	4/27/23	4/25/24	4/24/25	4/24/26

¹HKD in Million²HKD

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.($)
CN LOGISTICS INTERNATIONAL HOLDINGS LIMITED	-	-	-	-	119M
UNITED PARCEL SERVICE, INC.	15.49x	1.09x	7.98x	6.98%	79.88B
DHL GROUP	15.9x	0.96x	7.07x	3.59%	69.49B
FEDEX CORPORATION	13.95x	0.85x	7.5x	2.08%	67.94B
POSTE ITALIANE S.P.A.	12.6x	9.38x	28.92x	5.46%	41.7B
DSV A/S	28.21x	1.18x	10.12x	0.6%	41.68B
KUEHNE UND NAGEL INTERNATIONAL AG	24.67x	1.16x	12.35x	3.1%	31.53B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.05x	1.8x	17.19x	0.84%	24.4B
S.F. HOLDING CO., LTD.	13.95x	0.4x	3.99x	2.98%	22.92B
ZTO EXPRESS (CAYMAN) INC.	9.86x	1.41x	5.2x	4.28%	14.74B
Average	17.63x	2.03x	11.15x	3.32%	39.44B
Weighted average by Cap.	17.30x	1.94x	10.76x	3.68%