Valuation COSCO SHIPPING Specialized Carriers Co.,Ltd.
Stocks
600428
CNE000001B58
Marine Freight & Logistics
|
End-of-day quote
Shanghai S.E.
2026-08-28
|
5-day change | 1st Jan Change | ||
| 11.47 CNY | +4.46% |
|
-3.04% | +61.55% |
| 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 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,819 | 12,794 | 11,506 | 15,671 | 19,482 | 31,528 | - | - |
| Change | - | 18.25% | -10.07% | 36.19% | 24.32% | 61.83% | - | - |
| Enterprise Value (EV) | 10,819 | 12,794 | 11,506 | 15,671 | 19,482 | 31,528 | 31,528 | 31,528 |
| Change | - | 18.25% | -10.07% | 36.19% | 24.32% | 61.83% | 0% | 0% |
| P/E | 36x | 15.6x | 10.8x | 10.2x | 10.3x | 10.3x | 9.03x | 8.31x |
| PBR | 1.12x | 1.2x | 1x | 1.25x | 1.16x | 1.67x | 1.52x | - |
| PEG | - | 0x | 0.4x | 0.2x | -2.72x | 0.2x | 0.6x | 0.96x |
| Capitalization / Revenue | 1.24x | 1.05x | 0.96x | 0.93x | 0.84x | 1.13x | 1.09x | 1.13x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.13x | 1.09x | 1.13x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 4.5x | 3.87x | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.2x | 5.37x | 4.82x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.16 | 0.248 | 0.279 | - | 0.52 | 0.6 | - |
| Rate of return | - | 2.68% | 4.63% | 3.82% | - | 4.53% | 5.23% | - |
| EPS 2 | 0.14 | 0.382 | 0.496 | 0.713 | 0.686 | 1.11 | 1.27 | 1.38 |
| Distribution rate | - | 41.9% | 50% | 39.1% | - | 46.8% | 47.2% | - |
| Net sales 1 | 8,753 | 12,207 | 12,007 | 16,780 | 23,211 | 27,894 | 29,048 | 27,925 |
| EBITDA 1 | 1,293 | 1,982 | 1,934 | 2,890 | 3,978 | 7,004 | 8,155 | - |
| EBIT 1 | 452.6 | 1,096 | 1,020 | 1,898 | 2,844 | 5,086 | 5,868 | 6,546 |
| Net income 1 | 300.3 | 820.7 | 1,064 | 1,531 | 1,780 | 3,046 | 3,494 | 3,783 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 5.04 | 5.96 | 5.36 | 7.30 | 7.10 | 11.47 | 11.47 | 11.47 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.33x | - | - | - | 4.68B | |
| 5.96x | 1.14x | 3.24x | 7.52% | 15.83B | |
| 10.61x | 1.72x | 5.78x | 7.81% | 7.17B | |
| 44.92x | 17.52x | 24.22x | 1.99% | 5.13B | |
| 9.46x | 2.72x | 7.81x | 9.22% | 3.47B | |
| 7.07x | 3.4x | 5.44x | 12.46% | 3.4B | |
| 2.93x | 0.79x | 2.35x | 7.27% | 3.31B | |
| 4.99x | 2.51x | 3.37x | - | 2.74B | |
| Average | 12.03x | 4.26x | 7.46x | 7.71% | 5.72B | |
| Weighted average by Cap. | 11.58x | 3.67x | 6.81x | 7.4% |
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
