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) 1,393,876 1,393,876 1,393,876
Announcement Date 25/4/24 25/4/25 27/4/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 88.87M
22.42x8.62x14.33x0.95% 2,888B
99.61x40.25x67.3x-.--% 322B
125.21x39.98x126.45x0.14% 128B
82.46x16.57x36.01x-.--% 102B
488.62x19.97x80.42x-.--% 91.41B
161.36x9.41x23.25x-.--% 83.61B
34.45x1.82x14.21x-.--% 63.84B
131.38x5.52x27.01x-.--% 47.86B
-37.54x5.04x24.13x-.--% 40.6B
Average 123.11x 16.35x 45.90x 0.12% 376.87B
Weighted average by Cap. 49.48x 12.71x 25.33x 0.73%

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.