Valuation CMST Development Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-05-19			5-day change	1st Jan Change
4.920 ^CNY	+1.44%		-5.57%	-12.46%

Apr. 29	CMST Development Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Mar. 30	CMST Development Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	10,141	13,541	10,774	11,030	13,876	12,196
Change	-	33.53%	-20.43%	2.37%	25.8%	-12.11%
Enterprise Value (EV) ¹	11,511	14,307	10,610	10,464	12,411	9,879
Change	-	24.29%	-25.84%	-1.38%	18.61%	-20.4%
P/E ratio	17.6x	15.4x	16.8x	14.2x	34.5x	22.4x
PBR	0.85x	1.06x	0.83x	0.82x	1.02x	0.88x
PEG	-	0.3x	-0.6x	0.6x	-0.7x	0.6x
Capitalization / Revenue	0.21x	0.18x	0.14x	0.16x	0.22x	0.18x
EV / Revenue	0.24x	0.19x	0.14x	0.16x	0.2x	0.15x
EV / EBITDA	19.3x	25.6x	15.9x	11.7x	18.4x	17.4x
EV / EBIT	33.1x	47x	29x	16.4x	29x	30.7x
EV / FCF	-10.7x	80x	526x	-1,330x	27.5x	67.1x
FCF Yield	-9.31%	1.25%	0.19%	-0.08%	3.63%	1.49%
Dividend per Share ²	0.079	0.161	0.1	0.128	0.07	0.113
Rate of return	1.71%	2.58%	2.01%	2.51%	1.1%	2.01%
EPS ²	0.2612	0.406	0.2951	0.3599	0.185	0.251
Distribution rate	30.2%	39.7%	33.9%	35.6%	37.8%	45%
Net sales ¹	48,830	75,238	76,776	67,266	63,144	67,685
EBITDA ¹	595.9	559.4	666.8	891.8	673.5	566.6
EBIT ¹	347.9	304.4	366.3	639.5	427.5	322.2
Net income ¹	566.8	881	640.5	786.6	403	545.5
Net Debt ¹	1,370	765.3	-164.2	-565.9	-1,465	-2,317
Reference price ²	4.610	6.240	4.970	5.100	6.380	5.620
Nbr of stocks (in thousands)	2,199,801	2,170,080	2,167,836	2,162,735	2,174,953	2,170,080
Announcement Date	4/9/21	3/30/22	4/14/23	4/18/24	4/18/25	3/31/26

¹CNY in Million²CNY

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.($)
CMST DEVELOPMENT CO.,LTD.	-	-	-	-	1.57B
DSV A/S	34.08x	1.48x	12.41x	0.48%	55.63B
KUEHNE UND NAGEL INTERNATIONAL AG	20.93x	0.98x	10.34x	3.7%	25.81B
HYUNDAI GLOVIS CO., LTD.	9.39x	0.43x	4.54x	2.9%	10.63B
NIPPON EXPRESS HOLDINGS, INC.	20.25x	0.66x	6.29x	2.1%	7.34B
LOGISTA HOLDINGS	16.21x	0.96x	3.67x	6.32%	5.01B
MITSUBISHI LOGISTICS CORPORATION	10.21x	1.89x	15.21x	2.5%	3.11B
KAMIGUMI CO., LTD.	16.71x	1.63x	9.58x	4.12%	3.13B
Average	18.26x	1.15x	8.86x	3.16%	14.03B
Weighted average by Cap.	25.76x	1.20x	10.37x	2%