Valuation CTI Logistics Limited

Stocks

Market Closed - Australian S.E. 01:10:07 2026-10-05 EDT			5-day change	1st Jan Change
2.940 ^AUD	0.00%		+1.38%	+29.52%

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	237.8	-
Change	-	58.35%	-11.52%	29.56%	54.39%	9.29%	-
Enterprise Value (EV) ¹	77.65	123	108.8	184.5	253.6	272.8	251.8
Change	-	58.35%	-11.52%	69.56%	37.48%	7.58%	-7.7%
P/E	4.92x	7.23x	6.68x	9.69x	-	8.17x	7.35x
PBR	-	-	-	-	-	-	-
PEG	-	0.74x	-0.84x	-0.9x	-	-	0.7x
Capitalization / Revenue	-	-	-	0.43x	0.61x	0.64x	0.62x
EV / Revenue	-	-	-	0.57x	0.71x	0.74x	0.65x
EV / EBITDA	-	-	-	3.13x	3.32x	3.33x	2.96x
EV / EBIT	-	-	-	6.74x	5.91x	5.68x	4.75x
EV / FCF	-	-	-	24.3x	7.68x	8.02x	6.46x
FCF Yield	-	-	-	4.12%	13%	12.5%	15.5%
Dividend per Share ²	-	-	-	0.105	0.14	0.11	0.14
Rate of return	-	-	-	6%	5.2%	3.74%	4.76%
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	2.940	2.940
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	-	0.74x	3.33x	3.74%	165M
UNION PACIFIC CORPORATION	21.63x	7.13x	14.13x	1.99%	165B
CSX CORPORATION	23.67x	6.91x	14.44x	1.21%	87.86B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.27x	8.03x	15.76x	0.82%	75.55B
CANADIAN NATIONAL RAILWAY COMPANY	20.92x	6.77x	13.94x	2.16%	72.32B
NORFOLK SOUTHERN CORPORATION	25.66x	6.48x	14.61x	1.71%	71.3B
OLD DOMINION FREIGHT LINE, INC.	31.07x	6.22x	18.6x	0.64%	37.42B
JB HUNT TRANSPORT SERVICES	32.05x	1.69x	13.13x	0.77%	21.99B
XPO, INC.	38.37x	2.71x	16.1x	-.--%	21.79B
C.H. ROBINSON WORLDWIDE, INC.	25.9x	1.07x	18.33x	1.59%	18.43B
Average	27.17x	4.78x	14.23x	1.46%	57.21B
Weighted average by Cap.	24.63x	6.46x	14.89x	1.48%