Valuation KLN Logistics Group Limited OTC Markets

Stocks

Market Closed - OTC Markets 09:30:06 2026-06-16 EDT			5-day change	1st Jan Change
0.5500 ^USD	-49.07%		-.--%	-49.07%

08-28	KLN Logistics Group Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-28	Kln Logistics Group Limited Declares Interim Dividend for the Six Months Ended June 30, 2026, Payable on September 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,447	25,376	14,857	12,435	12,815	10,257	-	-
Change	-	-26.33%	-41.45%	-16.3%	3.05%	-19.96%	-	-
Enterprise Value (EV) ¹	31,507	25,165	17,105	15,072	18,131	14,878	14,664	14,687
Change	-	-20.13%	-32.03%	-11.88%	20.29%	-17.94%	-1.44%	0.16%
P/E	4.34x	7.09x	18.7x	8.09x	9.09x	7.06x	6.69x	6.26x
PBR	1.63x	1.38x	0.84x	0.74x	0.72x	0.55x	0.52x	0.49x
PEG	-	-0.1x	-0.2x	0.1x	-1.1x	2.26x	1.22x	0.92x
Capitalization / Revenue	0.42x	0.29x	0.29x	0.21x	0.23x	0.16x	0.16x	0.15x
EV / Revenue	0.39x	0.29x	0.34x	0.26x	0.32x	0.24x	0.23x	0.22x
EV / EBITDA	3.82x	3.6x	4.95x	3.44x	4.19x	3.33x	3.18x	3.06x
EV / EBIT	5.06x	5.25x	13.4x	5.95x	6.9x	5.68x	5.45x	5.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.711	0.66	0.22	0.25	0.27	0.2826	0.3001	0.3201
Rate of return	3.73%	4.7%	2.68%	3.63%	3.81%	4.98%	5.29%	5.64%
EPS ²	4.39	1.98	0.44	0.85	0.78	0.8043	0.8483	0.906
Distribution rate	16.2%	33.3%	50%	29.4%	34.6%	35.1%	35.4%	35.3%
Net sales ¹	81,771	86,649	50,706	58,274	56,336	62,369	64,206	67,083
EBITDA ¹	8,245	6,999	3,459	4,381	4,326	4,469	4,604	4,806
EBIT ¹	6,229	4,790	1,279	2,531	2,627	2,620	2,690	2,821
Net income ¹	7,939	3,579	791.2	1,542	1,411	1,451	1,518	1,619
Net Debt ¹	-2,940	-211.5	2,248	2,637	5,316	4,620	4,407	4,430
Reference price ²	19.060	14.040	8.220	6.880	7.090	5.675	5.675	5.675
Nbr of stocks (in thousands)	1,807,310	1,807,425	1,807,429	1,807,429	1,807,429	1,807,429	-	-
Announcement Date	3/30/22	3/28/23	3/26/24	3/28/25	3/30/26	-	-	-

¹HKD in Million²HKD

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.($)
DSV A/S	29.4x	1.23x	10.49x	0.57%	44.25B
KUEHNE UND NAGEL INTERNATIONAL AG	25.37x	1.19x	12.56x	3.01%	32.49B
HYUNDAI GLOVIS CO., LTD.	8.85x	0.39x	4.26x	3.17%	10.88B
NIPPON EXPRESS HOLDINGS, INC.	19.04x	0.75x	6.58x	1.76%	8.82B
LOGISTA HOLDINGS	16.92x	1.12x	4.16x	5.93%	5.32B
MITSUBISHI LOGISTICS CORPORATION	20.57x	2.24x	17.43x	2.69%	3.42B
KAMIGUMI CO., LTD.	16.66x	1.6x	9.49x	4.29%	3.08B
SEINO HOLDINGS CO., LTD.	15.41x	0.54x	6.23x	3.9%	2.82B
Average	19.03x	1.13x	8.90x	3.17%	13.88B
Weighted average by Cap.	23.81x	1.11x	9.95x	2.14%