Company Valuation: Logory Logistics Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 1,392 1,022 926.9
Change - -26.59% -9.27%
Enterprise Value (EV) 1 1,001 500.4 629.7
Change - -50.01% 25.85%
P/E -46.8x 20.4x 21.3x
PBR 2.13x 1.44x 1.22x
PEG 0x -0x -1.6x
Capitalization / Revenue 0.25x 0.14x 0.2x
EV / Revenue 0.18x 0.07x 0.14x
EV / EBITDA -25.9x 7.54x 6.07x
EV / EBIT -21x 8.25x 6.42x
EV / FCF -4.05x 4.19x -2.76x
FCF Yield -24.7% 23.9% -36.2%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.0213 0.0359 0.0312
Distribution rate - - -
Net sales 1 5,616 7,542 4,531
EBITDA 1 -38.7 66.41 103.7
EBIT 1 -47.76 60.68 98.1
Net income 1 -29.56 50.03 43.48
Net Debt 1 -390.7 -521.3 -297.2
Reference price 2 0.9985 0.7330 0.6650
Nbr of stocks (in thousands) 1,393,876 1,393,876 1,393,876
Announcement Date 4/25/24 4/25/25 4/27/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 54.17M
25x9.23x15.03x0.79% 3,657B
112.92x48.73x79.09x-.--% 411B
67.3x14.19x29.93x-.--% 88.99B
429.62x18.35x72.2x-.--% 86.5B
152.79x8.93x22.79x-.--% 78.95B
42.47x2.24x17.85x-.--% 78.47B
118.79x5.21x25.14x-.--% 45.44B
-285.56x5.94x19.68x-.--% 39.39B
28.8x5.92x28.38x-.--% 37.87B
Average 76.90x 13.19x 34.46x 0.09% 452.32B
Weighted average by Cap. 42.36x 12.87x 22.68x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2482 Stock
  4. Valuation Logory Logistics Technology Co., Ltd.