Valuation KLN Logistics Group Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:01 2026-10-05 EDT			5-day change	1st Jan Change
6.150 ^EUR	+0.82%		+4.24%	+63.13%

09-21	KLN Logistics Group Limited(SEHK:636) dropped from FTSE All-World Index	CI
08-28	KLN Logistics Group Limited Reports Earnings Results for the Half Year Ended June 30, 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	10,465	-	-
Change	-	-26.33%	-41.45%	-16.3%	3.05%	-18.34%	-	-
Enterprise Value (EV) ¹	31,507	25,165	17,105	15,072	18,131	15,086	14,872	14,895
Change	-	-20.13%	-32.03%	-11.88%	20.29%	-16.8%	-1.42%	0.16%
P/E	4.34x	7.09x	18.7x	8.09x	9.09x	7.2x	6.83x	6.39x
PBR	1.63x	1.38x	0.84x	0.74x	0.72x	0.56x	0.53x	0.5x
PEG	-	-0.1x	-0.2x	0.1x	-1.1x	2.31x	1.25x	0.94x
Capitalization / Revenue	0.42x	0.29x	0.29x	0.21x	0.23x	0.17x	0.16x	0.16x
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	3.38x	3.23x	3.1x
EV / EBIT	5.06x	5.25x	13.4x	5.95x	6.9x	5.76x	5.53x	5.28x
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%	4.88%	5.18%	5.53%
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	5.790	5.790	5.790
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.($)
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%	44.25B
Weighted average by Cap.	17.58x	1.94x	10.85x	3.64%