Valuation CTI Logistics Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:15 2026-07-06 EDT			5-day change	1st Jan Change
2.550 ^AUD	-1.54%		+3.66%	+12.33%

06-25	CTI Logistics Expects Fiscal 2026 Profit to Jump 75%	MT
05-19	Alert incorrectly tagged to CTI Logistics withdrawn	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	68.8	77.65	123	108.8	141	206.3	-
Change	-	12.86%	58.35%	-11.52%	29.56%	46.36%	-
Enterprise Value (EV) ¹	68.8	77.65	123	108.8	184.5	243.3	218.3
Change	-	12.86%	58.35%	-11.52%	69.56%	31.88%	-10.28%
P/E	8.41x	4.92x	7.23x	6.68x	9.69x	-	7.5x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	0.74x	-0.84x	-0.9x	-	-
Capitalization / Revenue	-	-	-	-	0.43x	0.58x	0.56x
EV / Revenue	-	-	-	-	0.57x	0.69x	0.59x
EV / EBITDA	-	-	-	-	3.13x	3.33x	2.73x
EV / EBIT	-	-	-	-	6.74x	5.93x	4.64x
EV / FCF	-	-	-	-	24.3x	18.7x	6.61x
FCF Yield	-	-	-	-	4.12%	5.34%	15.1%
Dividend per Share ²	-	-	-	-	0.105	0.07	0.12
Rate of return	-	-	-	-	6%	2.75%	4.71%
EPS ²	0.1088	0.2014	0.2212	0.2036	0.1806	-	0.34
Distribution rate	-	-	-	-	58.1%	-	35.3%
Net sales ¹	-	-	-	-	325.4	355	369
EBITDA ¹	-	-	-	-	58.92	73	80
EBIT ¹	-	-	-	-	27.39	41	47
Net income ¹	8.169	15.19	17.02	15.83	14.21	25	27
Net Debt ¹	-	-	-	-	43.52	37	12
Reference price ²	0.915	0.990	1.600	1.360	1.750	2.550	2.550
Nbr of stocks (in thousands)	75,192	78,431	76,847	79,997	80,545	80,899	-
Announcement Date	8/30/21	8/30/22	8/30/23	8/28/24	8/28/25	-	-

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	-	0.69x	3.38x	2.7%	145M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.51x	8.35x	16.12x	0.78%	77.96B
CANADIAN NATIONAL RAILWAY COMPANY	21.89x	7.08x	14.54x	2.16%	73.76B
XPO, INC.	47.17x	3.07x	18.59x	-.--%	24.23B
C.H. ROBINSON WORLDWIDE, INC.	31.11x	1.38x	22.15x	1.33%	22.38B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	45.67x	1.78x	11.34x	1.03%	12.41B
U-HAUL HOLDING COMPANY	51.2x	-	-	-	11.79B
RYDER SYSTEM, INC.	17.77x	1.31x	5.86x	1.45%	10.09B
SCHNEIDER NATIONAL, INC.	39.57x	1.08x	9.37x	1.1%	6.27B
RUMO S.A.	14.31x	3.23x	5.84x	2.23%	4.89B
Average	32.69x	3.11x	11.91x	1.42%	24.39B
Weighted average by Cap.	29.17x	5.76x	15.35x	1.27%