Valuation Liaoning Port Co., Ltd. Shanghai S.E.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
1.470 ^CNY	+0.68%		+1.38%	-8.12%

07-09	Liaoning Port Says Creditors Reject Proposals in DCT Logistics Bankruptcy Case	MT
07-06	Liaoning Port Remains Below Hong Kong Minimum Public Float Requirement	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	18,145	35,557	33,605	30,204	35,885	33,169
Change	-	95.96%	-5.49%	-10.12%	18.81%	-7.57%
Enterprise Value (EV) ¹	23,186	40,170	41,326	35,885	42,958	36,664
Change	-	73.25%	2.88%	-13.17%	19.71%	-14.65%
P/E	9.89x	6.9x	11.3x	10.1x	14.2x	13.1x
PBR	0.42x	0.37x	0.37x	0.34x	0.4x	0.42x
PEG	-	0.2x	-0.3x	2.04x	-1x	0.9x
Capitalization / Revenue	2.73x	2.88x	2.8x	2.47x	3.24x	2.92x
EV / Revenue	3.48x	3.25x	3.45x	2.94x	3.88x	3.23x
EV / EBITDA	9.69x	8.32x	9.92x	8.03x	10.7x	7.66x
EV / EBIT	15.9x	13.8x	19.3x	14.5x	21.8x	14.1x
EV / FCF	17.5x	11.6x	-8.42x	17.2x	9.7x	9.11x
FCF Yield	5.71%	8.62%	-11.9%	5.83%	10.3%	11%
Dividend per Share ²	0.03	0.027	0.0174	0.0191	0.0239	0.0286
Rate of return	4.81%	4.67%	2.89%	3.39%	3.53%	3.98%
EPS ²	0.063	0.0839	0.0534	0.056	0.0477	0.0548
Distribution rate	47.6%	32.2%	32.6%	34.1%	50.1%	52.2%
Net sales ¹	6,657	12,348	11,981	12,220	11,067	11,359
EBITDA ¹	2,392	4,831	4,165	4,470	4,031	4,788
EBIT ¹	1,456	2,916	2,143	2,470	1,971	2,597
Net income ¹	812.6	1,916	1,280	1,343	1,144	1,307
Net Debt ¹	5,041	4,613	7,721	5,681	7,073	3,495
Reference price ²	0.6231	0.5784	0.6015	0.5628	0.6766	0.7189
Nbr of stocks (in thousands)	12,894,536	23,987,066	23,987,066	23,987,066	23,883,975	23,571,767
Announcement Date	3/25/21	3/29/22	3/30/23	3/29/24	3/27/25	3/26/26

¹CNY in Million²CNY

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.($)
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	27.57x	10.12x	17.26x	0.54%	42.31B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	9.09x	3.34x	9.87x	3.67%	17.8B
MISC	13.88x	3.26x	8.3x	4.72%	8.71B
CHINA MERCHANTS PORT GROUP CO., LTD.	11.45x	-	-	-	7.66B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	8.43x	6.03x	10.47x	5.64%	8.11B
JSW INFRASTRUCTURE LIMITED	44.08x	12.05x	26.49x	0.27%	7.76B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.18x	-	-	5.92%	7.84B
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.2x	9.65x	17.28x	1.48%	6.73B
WESTPORTS HOLDINGS	17.81x	7.41x	11.76x	3.97%	5.62B
Average	19.19x	7.41x	14.49x	3.28%	12.5B
Weighted average by Cap.	20.68x	7.88x	14.96x	2.44%