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) 13,93,876 13,93,876 13,93,876
Announcement Date 25/04/24 25/04/25 27/04/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11Cr
21.25x8.16x13.57x1% 2,73800Cr
85.77x34.47x57.6x-.--% 28TCr
133.69x42.7x135.07x0.13% 14TCr
82.83x16.65x36.17x-.--% 10TCr
165.28x9.62x23.77x-.--% 8.56TCr
454.44x19.3x77.7x-.--% 8.85TCr
30.59x1.59x12.37x-.--% 5.69TCr
140.47x5.26x26.5x-.--% 4.59TCr
-35.92x4.81x22.48x-.--% 3.89TCr
Average 119.82x 15.84x 45.03x 0.13% 35.71TCr
Weighted average by Cap. 47.60x 11.91x 24.38x 0.77%

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.