Valuation Great River Smart Logistics Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
8.320 ^CNY	+3.74%		-2.46%	-25.25%

28/04	Great River Smart Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
28/04	Great River Smart Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,546	8,668	8,851	5,133	5,092	3,806	-	-
Change	-	-24.92%	2.11%	-42.01%	-0.8%	-25.25%	-	-
Enterprise Value (EV)	11,546	8,668	8,851	5,133	5,092	3,806	3,806	3,806
Change	-	-24.92%	2.11%	-42.01%	-0.8%	-25.25%	0%	0%
P/E	44.6x	38.4x	29.8x	33x	-11.8x	33.3x	17x	12.6x
PBR	4.93x	3.92x	3.39x	2.08x	2.63x	1.73x	1.59x	1.45x
PEG	-	-2.8x	1x	-0.7x	0x	-0x	0.2x	0.4x
Capitalization / Revenue	10.6x	6.86x	5.72x	3.54x	4.28x	2.48x	2.15x	1.88x
EV / Revenue	0x	0x	0x	0x	0x	2.48x	2.15x	1.88x
EV / EBITDA	0x	0x	0x	0x	0x	4.76x	3.49x	2.84x
EV / EBIT	0x	0x	0x	0x	-0x	27.4x	13.1x	9.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3	0.3	0.25	-	-	-	-	-
Rate of return	1.16%	1.56%	1.29%	-	-	-	-	-
EPS ²	0.58	0.5	0.65	0.34	-0.94	0.25	0.49	0.66
Distribution rate	51.7%	60%	38.5%	-	-	-	-	-
Net sales ¹	1,088	1,263	1,547	1,450	1,190	1,536	1,773	2,023
EBITDA ¹	664.3	653.2	858.5	977.7	388.6	800.2	1,092	1,338
EBIT ¹	394.5	296.7	413.5	225.1	-328	138.9	290.8	413.4
Net income ¹	258.1	224	278.1	158.3	-429.7	114.2	222.6	304.1
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	25.850	19.200	19.390	11.220	11.130	8.320	8.320	8.320
Nbr of stocks (in thousands)	4,46,640	4,51,483	4,56,475	4,57,490	4,57,490	4,57,490	-	-
Announcement Date	11/04/22	14/04/23	12/04/24	27/04/25	28/04/26	-	-	-

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.($)
GREAT RIVER SMART LOGISTICS CO., LTD.	33.28x	-	-	-	56Cr
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	27.57x	10.12x	17.26x	0.54%	4.23TCr
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	9.09x	3.34x	9.87x	3.67%	1.78TCr
MISC	13.88x	3.26x	8.3x	4.72%	871.13Cr
CHINA MERCHANTS PORT GROUP CO., LTD.	11.45x	-	-	-	765.86Cr
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	8.43x	6.03x	10.47x	5.64%	810.6Cr
JSW INFRASTRUCTURE LIMITED	44.08x	12.05x	26.49x	0.27%	775.77Cr
QINGDAO PORT INTERNATIONAL CO., LTD.	7.18x	-	-	5.92%	783.59Cr
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.2x	9.65x	17.28x	1.48%	672.88Cr
WESTPORTS HOLDINGS	17.81x	7.41x	11.76x	3.97%	562.24Cr
Average	20.60x	7.41x	14.49x	3.28%	1.13TCr
Weighted average by Cap.	20.74x	7.88x	14.96x	2.44%