Valuation CTI Logistics Limited

Stocks

Market Closed - Australian S.E. 00:46:31 2026-10-27 EDT			5-day change	1st Jan Change
2.750 ^AUD	-1.08%		-4.18%	+21.15%

08-26	CTI Logistics Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
08-26	CTI Logistics Limited Announces Fully Franked Ordinary Dividend for the Six Months Ended June 30, 2026, Payable on October 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77.65	123	108.8	141	217.6	222.5	-
Change	-	58.35%	-11.52%	29.56%	54.39%	2.23%	-
Enterprise Value (EV) ¹	77.65	123	108.8	184.5	253.6	257.5	236.5
Change	-	58.35%	-11.52%	69.56%	37.48%	1.52%	-8.16%
P/E	4.92x	7.23x	6.68x	9.69x	-	7.64x	6.88x
PBR	-	-	-	-	-	-	-
PEG	-	0.74x	-0.84x	-0.9x	-	-	0.6x
Capitalization / Revenue	-	-	-	0.43x	0.61x	0.6x	0.58x
EV / Revenue	-	-	-	0.57x	0.71x	0.69x	0.61x
EV / EBITDA	-	-	-	3.13x	3.32x	3.14x	2.78x
EV / EBIT	-	-	-	6.74x	5.91x	5.36x	4.46x
EV / FCF	-	-	-	24.3x	7.68x	7.57x	6.06x
FCF Yield	-	-	-	4.12%	13%	13.2%	16.5%
Dividend per Share ²	-	-	-	0.105	0.14	0.11	0.14
Rate of return	-	-	-	6%	5.2%	4%	5.09%
EPS ²	0.2014	0.2212	0.2036	0.1806	-	0.36	0.4
Distribution rate	-	-	-	58.1%	-	30.6%	35%
Net sales ¹	-	-	-	325.4	357.1	371	386
EBITDA ¹	-	-	-	58.92	76.38	82	85
EBIT ¹	-	-	-	27.39	42.93	48	53
Net income ¹	15.19	17.02	15.83	14.21	24	28	31
Net Debt ¹	-	-	-	43.52	36	35	14
Reference price ²	0.990	1.600	1.360	1.750	2.690	2.750	2.750
Nbr of stocks (in thousands)	78,431	76,847	79,997	80,545	80,899	80,899	-
Announcement Date	8/30/22	8/30/23	8/28/24	8/28/25	8/26/26	-	-

¹AUD in Million²AUD

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.($)
CTI LOGISTICS LIMITED	-	0.7x	3.17x	3.96%	158M
UNION PACIFIC CORPORATION	22.81x	7.42x	14.83x	1.88%	176B
CSX CORPORATION	25.04x	7.26x	15.1x	1.12%	94.52B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.9x	8.18x	16.16x	0.79%	78.95B
CANADIAN NATIONAL RAILWAY COMPANY	21.19x	6.82x	14.18x	2.13%	74.78B
NORFOLK SOUTHERN CORPORATION	27.06x	6.69x	15.21x	1.62%	75.02B
OLD DOMINION FREIGHT LINE, INC.	31.14x	6.24x	18.7x	0.63%	37.84B
XPO, INC.	37.49x	2.66x	15.69x	-.--%	21.35B
JB HUNT TRANSPORT SERVICES	30.95x	1.59x	12.85x	0.81%	20.93B
FEDEX FREIGHT HOLDING COMPANY, INC.	21.94x	2.06x	11.39x	-	16.36B
Average	27.06x	4.96x	13.73x	1.44%	59.64B
Weighted average by Cap.	25.22x	6.73x	15.13x	1.42%