Valuation CN Logistics International Holdings Limited
Stocks
2130
KYG2353J1004
Air Freight & Logistics
|
Market Closed -
Hong Kong S.E.
04:08:14 2026-08-13 EDT
|
5-day change | 1st Jan Change | ||
| 3.130 HKD | 0.00% |
|
-0.32% | -6.85% |
| 07-27 | CN Logistics International Holdings Limited Provides Consolidated Earnings Guidance for the Six Months Ended 30 June 2026 | CI |
| 07-09 | CN Logistics Unit Renews Lease for Shanghai Premises | MT |
Company Valuation: CN Logistics International Holdings Limited
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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 120M | |
| 9.33x | 0.22x | 2.56x | -.--% | 12.21B | |
| 250.39x | 3.17x | 52.47x | -.--% | 3.69B | |
| 19.28x | 7.63x | 16.25x | 3.73% | 3.68B | |
| 29.43x | 0.85x | 5.47x | -.--% | 2.6B | |
| 15.63x | 0.35x | 9.56x | 3.35% | 1.03B | |
| 12.63x | - | - | 2.47% | 864M | |
| -18.79x | - | - | - | 750M | |
| Average | 45.41x | 2.44x | 17.26x | 1.59% | 3.12B | |
| Weighted average by Cap. | 48.29x | 1.94x | 13.31x | 0.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2130 Stock
- Valuation CN Logistics International Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
