Valuation CTI Logistics Limited

Stocks

Market Closed - Australian S.E. 03:28:06 30/10/26 pm AEDT			5-day change	1st Jan Change
2.780 ^AUD	-2.80%		+4.12%	+22.47%

26/08	CTI Logistics Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
26/08	CTI Logistics Limited Announces Fully Franked Ordinary Dividend for the Six Months Ended June 30, 2026, Payable on October 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77.65	123	108.8	141	217.6	224.9	-
Change	-	58.35%	-11.52%	29.56%	54.39%	3.35%	-
Enterprise Value (EV) ¹	77.65	123	108.8	184.5	253.6	259.9	238.9
Change	-	58.35%	-11.52%	69.56%	37.48%	2.48%	-8.08%
P/E	4.92x	7.23x	6.68x	9.69x	-	7.72x	6.95x
PBR	-	-	-	-	-	-	-
PEG	-	0.74x	-0.84x	-0.9x	-	-	0.6x
Capitalization / Revenue	-	-	-	0.43x	0.61x	0.61x	0.58x
EV / Revenue	-	-	-	0.57x	0.71x	0.7x	0.62x
EV / EBITDA	-	-	-	3.13x	3.32x	3.17x	2.81x
EV / EBIT	-	-	-	6.74x	5.91x	5.41x	4.51x
EV / FCF	-	-	-	24.3x	7.68x	7.64x	6.13x
FCF Yield	-	-	-	4.12%	13%	13.1%	16.3%
Dividend per Share ²	-	-	-	0.105	0.14	0.11	0.14
Rate of return	-	-	-	6%	5.2%	3.96%	5.04%
EPS ²	0.2014	0.2212	0.2036	0.1806	-	0.36	0.4
Distribution rate	-	-	-	58.1%	-	30.6%	35%
Net sales ¹	-	-	-	325.4	357.1	371	386
EBITDA ¹	-	-	-	58.92	76.38	82	85
EBIT ¹	-	-	-	27.39	42.93	48	53
Net income ¹	15.19	17.02	15.83	14.21	24	28	31
Net Debt ¹	-	-	-	43.52	36	35	14
Reference price ²	0.990	1.600	1.360	1.750	2.690	2.780	2.780
Nbr of stocks (in thousands)	78,431	76,847	79,997	80,545	80,899	80,899	-
Announcement Date	30/8/22	30/8/23	28/8/24	28/8/25	26/8/26	-	-

¹AUD in Million²AUD

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.($)
CTI LOGISTICS LIMITED	-	0.7x	3.17x	3.96%	158M
UNION PACIFIC CORPORATION	23.33x	7.56x	15.14x	1.84%	181B
CSX CORPORATION	25.31x	7.33x	15.24x	1.09%	95.77B
CANADIAN PACIFIC KANSAS CITY LIMITED	26.96x	8.07x	16.25x	0.81%	78.11B
NORFOLK SOUTHERN CORPORATION	27.79x	6.83x	15.53x	1.58%	76.96B
CANADIAN NATIONAL RAILWAY COMPANY	21.21x	6.66x	13.86x	2.12%	74.27B
OLD DOMINION FREIGHT LINE, INC.	29.13x	5.84x	17.52x	0.67%	35.78B
XPO, INC.	37.45x	2.72x	15.75x	-.--%	22.09B
JB HUNT TRANSPORT SERVICES	30.48x	1.56x	12.66x	0.83%	20.61B
FEDEX FREIGHT HOLDING COMPANY, INC.	24.57x	2.31x	12.82x	-	18.85B
Average	27.36x	4.96x	13.79x	1.43%	60.32B
Weighted average by Cap.	25.57x	6.74x	15.20x	1.4%