Valuation World-Link Logistics (Asia) Holding Limited

Stocks

Delayed Hong Kong S.E. 22:31:08 2026-09-15 EDT			5-day change	1st Jan Change
0.7100 ^HKD	-4.05%		-16.47%	+36.54%

08-31	World-Link Logistics Holding Limited Announces CEO Changes, Effective August 31, 2026	CI
08-31	World-Link Logistics Holding Limited Announces Board and Committee Changes, Effective August 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	201.7	193.2	188.2	135.5	148	261
Change	-	-4.22%	-2.6%	-28%	9.26%	76.27%
Enterprise Value (EV) ¹	173.6	240.1	196.5	123.6	161.4	214.9
Change	-	38.32%	-18.16%	-37.08%	30.57%	33.12%
P/E	9.88x	12.7x	9.19x	6.77x	7.8x	14.6x
PBR	1.76x	1.66x	1.76x	1.21x	1.4x	2.4x
PEG	-	-0.5x	0.3x	-3.07x	-1.48x	-2.63x
Capitalization / Revenue	0.94x	0.57x	0.57x	0.41x	0.42x	0.71x
EV / Revenue	0.81x	0.71x	0.6x	0.37x	0.46x	0.58x
EV / EBITDA	8.18x	9.77x	7.39x	4.47x	6.02x	8.63x
EV / EBIT	11.9x	12.1x	8.73x	5.08x	6.85x	9.65x
EV / FCF	3.53x	5.37x	2.79x	4.27x	1.99x	3.26x
FCF Yield	28.3%	18.6%	35.9%	23.4%	50.4%	30.7%
Dividend per Share ²	0.01	0.03	0.02	0.02	0.03	0.0225
Rate of return	2.47%	7.79%	5.33%	7.41%	10.2%	4.33%
EPS ²	0.041	0.0304	0.0408	0.0399	0.0378	0.0357
Distribution rate	24.4%	98.7%	49%	50.1%	79.4%	63%
Net sales ¹	213.6	338.4	327.7	331.6	353.4	367.9
EBITDA ¹	21.22	24.59	26.61	27.65	26.82	24.9
EBIT ¹	14.63	19.82	22.5	24.35	23.58	22.26
Net income ¹	20.58	15.25	20.49	20.02	18.97	17.93
Net Debt ¹	-28.11	46.92	8.322	-11.85	13.4	-46.04
Reference price ²	0.4050	0.3850	0.3750	0.2700	0.2950	0.5200
Nbr of stocks (in thousands)	498,067	501,843	501,843	501,843	501,843	501,843
Announcement Date	4/21/21	4/22/22	4/27/23	4/26/24	4/25/25	4/29/26

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.($)
WORLD-LINK LOGISTICS (ASIA) HOLDING LIMITED	-	-	-	-	49.91M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.7x	8.18x	16x	0.8%	78.96B
CANADIAN NATIONAL RAILWAY COMPANY	20.81x	6.76x	13.88x	2.17%	73.71B
XPO, INC.	37.31x	2.65x	15.73x	-.--%	21.13B
C.H. ROBINSON WORLDWIDE, INC.	25.95x	1.07x	18.25x	1.6%	18.38B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	38.27x	1.6x	10.05x	1.17%	11.14B
U-HAUL HOLDING COMPANY	58.25x	-	-	-	11.02B
RYDER SYSTEM, INC.	17.13x	1.26x	5.77x	1.48%	9.25B
SCHNEIDER NATIONAL, INC.	32.7x	1x	8.55x	1.16%	5.98B
RUMO S.A.	18.64x	3.37x	6.1x	1.45%	5.23B
Average	30.53x	3.24x	11.79x	1.23%	23.49B
Weighted average by Cap.	27.04x	5.69x	14.31x	1.31%