Valuation Kerry TJ Logistics Company Limited

Stocks

End-of-day quote Taiwan S.E. 2026-10-05			5-day change	1st Jan Change
28.70 ^TWD	-0.35%		0.00%	-13.42%

08-14	Kerry TJ Logistics Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Kerry TJ Logistics Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	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.	15.35x	1.09x	7.94x	7.05%	79.14B
DHL GROUP	16.18x	0.97x	7.17x	3.52%	70.69B
FEDEX CORPORATION	14.15x	0.86x	7.59x	2.06%	68.72B
DSV A/S	29.17x	1.21x	10.39x	0.58%	43.13B
POSTE ITALIANE S.P.A.	12.58x	9.38x	28.91x	5.47%	41.62B
KUEHNE UND NAGEL INTERNATIONAL AG	25.12x	1.17x	12.55x	3.04%	32.15B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.64x	1.84x	17.64x	0.82%	25.02B
S.F. HOLDING CO., LTD.	13.95x	0.4x	3.99x	2.98%	22.92B
ZTO EXPRESS (CAYMAN) INC.	9.91x	1.42x	5.22x	4.26%	14.82B
Average	17.89x	2.04x	11.27x	3.31%	39.86B
Weighted average by Cap.	17.58x	1.94x	10.85x	3.64%