Valuation CTI Logistics Limited

Stocks

Market Closed - Australian S.E. 10:40:23 23/10/2026 am IST			5-day change	1st Jan Change
2.670 ^AUD	-2.55%		-9.18%	+17.62%

26/08	CTI Logistics Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
26/08	CTI Logistics Limited Announces Fully Franked Ordinary Dividend for the Six Months Ended June 30, 2026, Payable on October 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77.65	123	108.8	141	217.6	216	-
Change	-	58.35%	-11.52%	29.56%	54.39%	-0.74%	-
Enterprise Value (EV) ¹	77.65	123	108.8	184.5	253.6	251	230
Change	-	58.35%	-11.52%	69.56%	37.48%	-1.03%	-8.37%
P/E	4.92x	7.23x	6.68x	9.69x	-	7.42x	6.68x
PBR	-	-	-	-	-	-	-
PEG	-	0.74x	-0.84x	-0.9x	-	-	0.6x
Capitalization / Revenue	-	-	-	0.43x	0.61x	0.58x	0.56x
EV / Revenue	-	-	-	0.57x	0.71x	0.68x	0.6x
EV / EBITDA	-	-	-	3.13x	3.32x	3.06x	2.71x
EV / EBIT	-	-	-	6.74x	5.91x	5.23x	4.34x
EV / FCF	-	-	-	24.3x	7.68x	7.38x	5.9x
FCF Yield	-	-	-	4.12%	13%	13.5%	17%
Dividend per Share ²	-	-	-	0.105	0.14	0.11	0.14
Rate of return	-	-	-	6%	5.2%	4.12%	5.24%
EPS ²	0.2014	0.2212	0.2036	0.1806	-	0.36	0.4
Distribution rate	-	-	-	58.1%	-	30.6%	35%
Net sales ¹	-	-	-	325.4	357.1	371	386
EBITDA ¹	-	-	-	58.92	76.38	82	85
EBIT ¹	-	-	-	27.39	42.93	48	53
Net income ¹	15.19	17.02	15.83	14.21	24	28	31
Net Debt ¹	-	-	-	43.52	36	35	14
Reference price ²	0.990	1.600	1.360	1.750	2.690	2.670	2.670
Nbr of stocks (in thousands)	78,431	76,847	79,997	80,545	80,899	80,899	-
Announcement Date	30/08/22	30/08/23	28/08/24	28/08/25	26/08/26	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CTI LOGISTICS LIMITED	-	0.68x	3.06x	4.12%	15Cr
UNION PACIFIC CORPORATION	22.55x	7.33x	14.66x	1.91%	17TCr
CSX CORPORATION	24.8x	7.2x	14.97x	1.13%	9.36TCr
CANADIAN PACIFIC KANSAS CITY LIMITED	25.82x	8.16x	16.12x	0.8%	7.89TCr
NORFOLK SOUTHERN CORPORATION	26.55x	6.64x	15.1x	1.64%	7.41TCr
CANADIAN NATIONAL RAILWAY COMPANY	21.13x	6.81x	14.15x	2.13%	7.47TCr
OLD DOMINION FREIGHT LINE, INC.	31.18x	6.25x	18.73x	0.63%	3.79TCr
XPO, INC.	37.67x	2.67x	15.76x	-.--%	2.15TCr
JB HUNT TRANSPORT SERVICES	31.17x	1.6x	12.93x	0.8%	2.11TCr
FEDEX FREIGHT HOLDING COMPANY, INC.	22.06x	2.07x	11.44x	-	1.65TCr
Average	26.99x	4.94x	13.69x	1.46%	5.92TCr
Weighted average by Cap.	25.06x	6.68x	15.04x	1.43%