Valuation COSCO SHIPPING Specialized Carriers Co.,Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-10-16			5-day change	1st Jan Change
10.67 ^CNY	+2.50%		-2.56%	+50.28%

09-30	COSCO SHIPPING Specialized Carriers Subsidiary to Order Heavy-Lift Vessels for 2.6 Billion Yuan	MT
09-30	COSCO SHIPPING Specialized Carriers to Charter Vessels for Up to 134 Million Yuan; Shares Up 3%	MT

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	29,278	-	-
Change	-	18.25%	-10.07%	36.19%	24.32%	50.28%	-	-
Enterprise Value (EV)	10,819	12,794	11,506	15,671	19,482	29,278	29,278	29,278
Change	-	18.25%	-10.07%	36.19%	24.32%	50.28%	0%	0%
P/E	36x	15.6x	10.8x	10.2x	10.3x	9.61x	8.4x	7.73x
PBR	1.12x	1.2x	1x	1.25x	1.16x	1.56x	1.42x	-
PEG	-	0x	0.4x	0.2x	-2.72x	0.2x	0.6x	0.89x
Capitalization / Revenue	1.24x	1.05x	0.96x	0.93x	0.84x	1.05x	1.01x	1.05x
EV / Revenue	0x	0x	0x	0x	0x	1.05x	1.01x	1.05x
EV / EBITDA	0x	0x	0x	0x	0x	4.18x	3.59x	-
EV / EBIT	0x	0x	0x	0x	0x	5.76x	4.99x	4.47x
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%	-	4.87%	5.62%	-
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	10.67	10.67	10.67
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

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.($)
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	9.61x	-	-	-	4.38B
AP MOLLER MAERSK	7.81x	0.73x	3.51x	5.02%	51.54B
COSCO SHIPPING HOLDINGS CO., LTD.	6.59x	0.61x	2.51x	7.99%	37.11B
HAPAG-LLOYD AG	28.07x	1.33x	7.03x	1.87%	26.71B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	8.96x	3.92x	7.31x	4.39%	21.95B
NIPPON YUSEN KABUSHIKI KAISHA	10.88x	1.44x	10.5x	4.19%	18.55B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.07x	1.2x	3.37x	7.66%	17.72B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.84x	4.31x	10.82x	6.39%	17.11B
HMM CO.,LTD	10.73x	0.98x	4.06x	3%	16.63B
MITSUI O.S.K. LINES, LTD.	8.14x	2.1x	13.58x	2.79%	16B
Average	10.97x	1.85x	6.96x	4.81%	22.77B
Weighted average by Cap.	10.86x	1.58x	6.03x	5.01%