Valuation Great River Smart Logistics Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 14/08/2026			5-day change	1st Jan Change
8.950 ^CNY	-1.86%		-1.43%	-19.59%

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	4,095	-	-
Change	-	-24.92%	2.11%	-42.01%	-0.8%	-19.59%	-	-
Enterprise Value (EV)	11,546	8,668	8,851	5,133	5,092	4,095	4,095	4,095
Change	-	-24.92%	2.11%	-42.01%	-0.8%	-19.59%	0%	0%
P/E	44.6x	38.4x	29.8x	33x	-11.8x	35.8x	18.3x	13.6x
PBR	4.93x	3.92x	3.39x	2.08x	2.63x	1.86x	1.71x	1.56x
PEG	-	-2.8x	1x	-0.7x	0x	-0x	0.2x	0.4x
Capitalization / Revenue	10.6x	6.86x	5.72x	3.54x	4.28x	2.67x	2.31x	2.02x
EV / Revenue	0x	0x	0x	0x	0x	2.67x	2.31x	2.02x
EV / EBITDA	0x	0x	0x	0x	0x	5.12x	3.75x	3.06x
EV / EBIT	0x	0x	0x	0x	-0x	29.5x	14.1x	9.91x
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	8.950	8.950	8.950
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GREAT RIVER SMART LOGISTICS CO., LTD.	36.48x	-	-	-	62Cr
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	25.28x	9.46x	16.32x	0.57%	4TCr
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.58x	3.13x	7.61x	3.8%	1.76TCr
MISC	14.11x	3.33x	8.53x	4.66%	885.89Cr
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	8.29x	5.95x	10.35x	5.74%	797.13Cr
QINGDAO PORT INTERNATIONAL CO., LTD.	7.04x	-	-	6.04%	790.68Cr
CHINA MERCHANTS PORT GROUP CO., LTD.	11.52x	-	-	-	773.99Cr
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.98x	9.87x	17.67x	1.45%	694.62Cr
WESTPORTS HOLDINGS	18.91x	7.43x	11.93x	3.93%	578.58Cr
Average	18.24x	6.53x	12.07x	3.74%	1.15TCr
Weighted average by Cap.	18.04x	7.14x	13.04x	2.71%