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.($)
- - - - 4.8Cr
26.04x9.62x15.73x0.77% 3,80900Cr
122.44x53.43x86.72x-.--% 45TCr
20.67x5.89x10.32x1.45% 42TCr
252.08x22.5x65.87x-.--% 32TCr
2647.5x44.38x142.94x-.--% 27TCr
26.28x5.27x16.62x1.44% 24TCr
86.75x8.42x22.54x-.--% 14TCr
57.81x15.57x41.01x-.--% 13TCr
18.54x11.83x14.1x-.--% 9.72TCr
Average 362.01x 19.66x 46.21x 0.41% 58.81TCr
Weighted average by Cap. 168.63x 14.98x 30.15x 0.66%

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.