Valuation CTI Logistics Limited

Stocks

Market Closed - Australian S.E. Other stock markets 01:59:55 2026-07-10 EDT			5-day change	1st Jan Change
2.650 ^AUD	0.00%		+2.32%	+16.74%

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05-19	Alert incorrectly tagged to CTI Logistics withdrawn	RE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	214.4	-
Change	-	12.86%	58.35%	-11.52%	29.56%	52.09%	-
Enterprise Value (EV) ¹	68.8	77.65	123	108.8	184.5	251.4	226.4
Change	-	12.86%	58.35%	-11.52%	69.56%	36.27%	-9.95%
P/E	8.41x	4.92x	7.23x	6.68x	9.69x	-	7.79x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	0.74x	-0.84x	-0.9x	-	-
Capitalization / Revenue	-	-	-	-	0.43x	0.6x	0.58x
EV / Revenue	-	-	-	-	0.57x	0.71x	0.61x
EV / EBITDA	-	-	-	-	3.13x	3.44x	2.83x
EV / EBIT	-	-	-	-	6.74x	6.13x	4.82x
EV / FCF	-	-	-	-	24.3x	19.3x	6.86x
FCF Yield	-	-	-	-	4.12%	5.17%	14.6%
Dividend per Share ²	-	-	-	-	0.105	0.07	0.12
Rate of return	-	-	-	-	6%	2.64%	4.53%
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	2.650	2.650
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CTI LOGISTICS LIMITED	-	0.71x	3.44x	2.64%	149M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.95x	8.47x	16.39x	0.77%	80.13B
CANADIAN NATIONAL RAILWAY COMPANY	22.32x	7.18x	14.78x	2.11%	75.71B
XPO, INC.	46.82x	3.09x	18.64x	-.--%	24.41B
C.H. ROBINSON WORLDWIDE, INC.	31.77x	1.4x	22.64x	1.3%	22.81B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	42.64x	1.75x	11.29x	1.05%	12.22B
U-HAUL HOLDING COMPANY	51.02x	-	-	-	11.69B
RYDER SYSTEM, INC.	18.91x	1.35x	6.09x	1.37%	10.4B
SCHNEIDER NATIONAL, INC.	39.46x	1.09x	9.46x	1.08%	6.37B
RUMO S.A.	15.07x	3.32x	6.01x	2.12%	5.22B
Average	32.66x	3.15x	12.08x	1.38%	24.91B
Weighted average by Cap.	29.25x	5.85x	15.57x	1.25%