Valuation SITC International Holdings Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:03 11/07/2025 pm IST			5-day change	1st Jan Change
23.55 ^HKD	-1.05%		-6.73%	+13.77%

29/04	SITC International's Revenue Jumps 39% in Q1	MT
29/04	SITC International Holdings Company Limited Announces Unaudited Operating Statistics for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,789	9,701	5,972	4,629	7,161	8,100	-	-
Change	-	67.57%	-38.43%	-22.49%	54.7%	13.11%	-	-
Enterprise Value (EV) ¹	5,699	9,108	5,262	4,382	6,805	7,437	7,355	7,213
Change	-	59.82%	-42.23%	-16.73%	55.31%	9.28%	-1.1%	-1.92%
P/E ratio	16.5x	8.35x	3.09x	8.63x	7.01x	7.74x	9.52x	9.14x
PBR	4.8x	6.46x	2.78x	2.39x	2.93x	3.1x	3.01x	2.82x
PEG	-	0x	0x	-0.1x	0.1x	3.76x	-0.5x	2.19x
Capitalization / Revenue	3.44x	3.22x	1.45x	1.91x	2.34x	2.56x	2.66x	2.56x
EV / Revenue	3.38x	3.02x	1.28x	1.8x	2.23x	2.35x	2.41x	2.28x
EV / EBITDA	13x	7.21x	2.56x	6.72x	5.9x	6.31x	7.55x	7.26x
EV / EBIT	15.5x	7.69x	2.67x	7.93x	6.53x	7.43x	9.33x	9.57x
EV / FCF	24.4x	8.33x	3.47x	12.1x	7.58x	6.51x	8.79x	11.1x
FCF Yield	4.1%	12%	28.8%	8.29%	13.2%	15.4%	11.4%	8.98%
Dividend per Share ²	0.1058	0.4106	0.51	0.1405	0.2722	0.29	0.227	0.2248
Rate of return	4.9%	11.4%	22.9%	8.14%	10.2%	9.67%	7.57%	7.49%
EPS ²	0.1311	0.4333	0.72	0.2	0.38	0.3878	0.3151	0.3283
Distribution rate	80.7%	94.8%	70.8%	70.3%	71.6%	74.8%	72%	68.5%
Net sales ¹	1,685	3,012	4,113	2,429	3,058	3,160	3,045	3,166
EBITDA ¹	437.9	1,264	2,057	652.3	1,154	1,179	974	994
EBIT ¹	368.5	1,184	1,968	552.4	1,043	1,001	788.4	753.7
Net income ¹	351.6	1,163	1,944	531.4	1,028	1,040	841.7	874.7
Net Debt ¹	-89.82	-592.2	-710.1	-247.3	-355.7	-663.2	-745.3	-886.8
Reference price ²	2.159	3.616	2.226	1.726	2.665	3.000	3.000	3.000
Nbr of stocks (in thousands)	26,81,328	26,82,382	26,82,501	26,82,623	26,87,120	26,99,988	-	-
Announcement Date	08/03/21	07/03/22	07/03/23	07/03/24	10/03/25	-	-	-

¹USD in Million²USD

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.($)
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	7.74x	2.35x	6.31x	9.67%	810Cr
COSCO SHIPPING HOLDINGS CO., LTD.	7.25x	0.56x	2.5x	7.09%	3.16TCr
AP MOLLER MAERSK	19.71x	0.54x	3.5x	1.87%	2.97TCr
HAPAG-LLOYD AG	23.59x	1.36x	7.92x	2.21%	2.62TCr
HMM CO.,LTD	12.86x	1.42x	5.33x	2.48%	1.9TCr
NIPPON YUSEN KABUSHIKI KAISHA	8.47x	1.26x	8.91x	4.66%	1.51TCr
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	7.38x	0.37x	1.57x	6.46%	1.13TCr
MITSUI O.S.K. LINES, LTD.	7.87x	2.06x	14.58x	4.64%	1.12TCr
ADNOC LOGISTICS & SERVICES PLC	11.7x	2.55x	8.49x	3.05%	950.69Cr
KAWASAKI KISEN KAISHA, LTD.	9.67x	1.46x	9.89x	5.76%	880.02Cr
Average	11.62x	1.39x	6.90x	4.79%	1.7TCr
Weighted average by Cap.	13.11x	1.17x	6.02x	4.33%