Valuation Kerry TJ Logistics Company Limited

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
29.20 ^TWD	+1.21%		+0.69%	-11.92%

05-12	Kerry TJ Logistics Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-12	Kerry TJ Logistics Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	20,922	20,992	17,653	17,933	18,073	15,481
Change	-	0.33%	-15.91%	1.59%	0.78%	-14.34%
Enterprise Value (EV) ¹	26,750	28,573	25,409	24,548	24,808	22,027
Change	-	6.82%	-11.07%	-3.39%	1.06%	-11.21%
P/E	14x	15.1x	14.3x	10.6x	17.3x	16.8x
PBR	2.04x	1.92x	1.53x	1.45x	1.47x	1.24x
PEG	-	-2.2x	-1.3x	0.3x	-0.5x	-1.4x
Capitalization / Revenue	1.69x	1.61x	1.39x	1.49x	1.43x	1.21x
EV / Revenue	2.17x	2.19x	2x	2.04x	1.96x	1.72x
EV / EBITDA	10.1x	11.3x	10.3x	10.2x	9.79x	8.66x
EV / EBIT	13.6x	15.8x	15.1x	16x	15.6x	14.4x
EV / FCF	17.2x	60.3x	32.6x	18.9x	23.7x	16.2x
FCF Yield	5.81%	1.66%	3.07%	5.31%	4.21%	6.19%
Dividend per Share ²	1.68	1.65	1.65	2.6	1.65	-
Rate of return	3.75%	3.67%	4.37%	6.77%	4.26%	-
EPS ²	3.2	2.98	2.65	3.63	2.24	1.97
Distribution rate	52.5%	55.4%	62.3%	71.6%	73.7%	-
Net sales ¹	12,344	13,036	12,730	12,033	12,661	12,837
EBITDA ¹	2,657	2,531	2,461	2,397	2,534	2,542
EBIT ¹	1,962	1,812	1,678	1,539	1,594	1,525
Net income ¹	1,497	1,395	1,240	1,696	1,049	921.4
Net Debt ¹	5,828	7,582	7,756	6,615	6,735	6,546
Reference price ²	44.80	44.95	37.80	38.40	38.70	33.15
Nbr of stocks (in thousands)	467,000	467,000	467,000	467,000	467,000	467,000
Announcement Date	3/31/21	3/30/22	3/29/23	3/27/24	3/28/25	3/17/26

¹TWD in Million²TWD

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.($)
KERRY TJ LOGISTICS COMPANY LIMITED	-	-	-	-	422M
UNITED PARCEL SERVICE, INC.	15.62x	1.26x	9.18x	5.93%	94.06B
DHL GROUP	16.79x	1.01x	7.49x	3.51%	70.8B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.61x	1.79x	17.05x	0.93%	21.92B
INPOST S.A.	25.57x	2.44x	9.12x	-.--%	8.81B
GXO LOGISTICS, INC.	28.04x	0.56x	8.14x	-.--%	5.98B
SG HOLDINGS CO.,LTD.	15.09x	0.69x	7.84x	3.48%	5.76B
SINOTRANS LIMITED	8.02x	0.26x	4.91x	8.81%	4.94B
Average	19.10x	1.14x	9.10x	3.24%	26.59B
Weighted average by Cap.	17.51x	1.22x	9.26x	4.2%