Valuation COSCO SHIPPING Specialized Carriers Co.,Ltd.
Stocks
600428
CNE000001B58
Marine Freight & Logistics
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.73 CNY | +1.30% |
|
+4.36% | +65.21% |
| 07-22 | COSCO SHIPPING Specialized Carriers to Invest Up to 2.6 Billion Yuan in Eight Heavy-Lift Vessels | MT |
| 07-10 | COSCO Shipping Specialized Carriers Expects Up to 70% Rise in H1 Attributable Profit | MT |
Company Valuation: COSCO SHIPPING Specialized Carriers Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,819 | 12,794 | 11,506 | 15,671 | 19,482 | 32,186 | - |
| Change | - | 18.25% | -10.07% | 36.19% | 24.32% | 65.21% | - |
| Enterprise Value (EV) | 10,819 | 12,794 | 11,506 | 15,671 | 19,482 | 32,186 | 32,186 |
| Change | - | 18.25% | -10.07% | 36.19% | 24.32% | 65.21% | 0% |
| P/E | 36x | 15.6x | 10.8x | 10.2x | 10.3x | 15.4x | 13.5x |
| PBR | 1.12x | 1.2x | 1x | 1.25x | 1.16x | 1.78x | 1.66x |
| PEG | - | 0x | 0.4x | 0.2x | -2.72x | 1.4x | 0.9x |
| Capitalization / Revenue | 1.24x | 1.05x | 0.96x | 0.93x | 0.84x | 1.22x | 1.2x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.22x | 1.2x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 5.23x | 4.5x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.95x | 8.76x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.16 | 0.248 | 0.279 | - | 0.38 | 0.44 |
| Rate of return | - | 2.68% | 4.63% | 3.82% | - | 3.24% | 3.75% |
| EPS 2 | 0.14 | 0.382 | 0.496 | 0.713 | 0.686 | 0.76 | 0.87 |
| Distribution rate | - | 41.9% | 50% | 39.1% | - | 50% | 50.6% |
| Net sales 1 | 8,753 | 12,207 | 12,007 | 16,780 | 23,211 | 26,440 | 26,721 |
| EBITDA 1 | 1,293 | 1,982 | 1,934 | 2,890 | 3,978 | 6,152 | 7,160 |
| EBIT 1 | 452.6 | 1,096 | 1,020 | 1,898 | 2,844 | 3,236 | 3,675 |
| Net income 1 | 300.3 | 820.7 | 1,064 | 1,531 | 1,780 | 2,081 | 2,401 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 5.04 | 5.96 | 5.36 | 7.30 | 7.10 | 11.73 | 11.73 |
| Nbr of stocks (in thousands) | 2,146,651 | 2,146,651 | 2,146,651 | 2,146,651 | 2,743,920 | 2,743,920 | - |
| Announcement Date | 3/30/22 | 3/29/23 | 3/27/24 | 3/27/25 | 3/25/26 | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.43x | - | - | - | 4.77B | |
| 7.52x | 1.18x | 4.06x | 9.97% | 13.73B | |
| 9.63x | 1.55x | 5.27x | 7.6% | 6.35B | |
| 45.88x | 17.39x | 25.02x | 1.99% | 5.11B | |
| 8.78x | 2.74x | 7.28x | 11.31% | 3.33B | |
| 8.26x | 0.86x | 2.63x | 2.59% | 3.2B | |
| 7.09x | 3.24x | 5.44x | 13% | 3.12B | |
| 5.28x | - | -169.63x | 13.06% | 2.65B | |
| 4.59x | 2.31x | 3.1x | - | 2.52B | |
| Average | 12.50x | 4.18x | -14.60x | 8.5% | 4.98B | |
| Weighted average by Cap. | 12.86x | 3.82x | -4.36x | 8.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 600428 Stock
- Valuation COSCO SHIPPING Specialized Carriers Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
