Valuation Sinotrans Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:06 2025-01-21 am EST			5-day change	1st Jan Change
3.820 ^HKD	+1.06%		+6.41%	+4.09%

Jan. 08	Sinotrans Gets Hong Kong Bourse's Nod for Proposed Spin-Off, Shanghai Listing of REIT	MT
Jan. 03	Tranche Update on Sinotrans Limited's Equity Buyback Plan announced on October 16, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	27,471	28,219	27,915	24,599	33,333	34,743	34,743	-
Change	-	2.72%	-1.08%	-11.88%	35.5%	4.23%	0%	-
Enterprise Value (EV) ¹	26,644	29,860	26,763	21,445	29,545	31,397	29,904	28,202
Change	-	12.07%	-10.37%	-19.87%	37.77%	6.27%	-4.75%	-5.69%
P/E ratio	6.23x	6.42x	4.07x	-	5.1x	6.51x	6.15x	5.56x
PBR	0.62x	0.58x	0.46x	-	0.57x	0.65x	0.61x	0.58x
PEG	-	-2.44x	0.1x	-	-	-1.02x	1.05x	0.5x
Capitalization / Revenue	0.35x	0.33x	0.22x	0.23x	0.33x	0.3x	0.29x	0.27x
EV / Revenue	0.34x	0.35x	0.22x	0.2x	0.29x	0.27x	0.25x	0.22x
EV / EBITDA	5.11x	5.46x	3.8x	2.85x	4.16x	5.62x	5.1x	4.5x
EV / EBIT	7.9x	8.84x	5.5x	4.12x	5.4x	9.33x	8.39x	7.06x
EV / FCF	19,041,030x	13,112,621x	9,094,945x	-	-	-	-	-
FCF Yield	0%	0%	0%	-	-	-	-	-
Dividend per Share ²	0.12	0.12	0.18	-	0.29	0.2789	0.2947	0.3158
Rate of return	5.07%	5.05%	8.84%	-	9.77%	7.86%	8.31%	8.9%
EPS ²	0.38	0.37	0.5	-	0.5822	0.5452	0.5772	0.6382
Distribution rate	31.6%	32.4%	36%	-	49.8%	51.2%	51.1%	49.5%
Net sales ¹	77,650	84,537	124,346	108,817	101,705	117,537	120,871	127,969
EBITDA ¹	5,218	5,464	7,041	7,514	7,096	5,586	5,868	6,268
EBIT ¹	3,372	3,379	4,867	5,204	5,473	3,365	3,564	3,996
Net income ¹	2,803	2,754	3,713	4,068	4,222	3,974	4,243	4,876
Net Debt ¹	-827.5	1,641	-1,152	-3,154	-3,788	-3,346	-4,838	-6,540
Reference price ²	2.369	2.375	2.037	2.247	2.968	3.547	3.547	3.547
Nbr of stocks (in thousands)	7,400,804	7,400,804	7,400,804	7,256,523	7,244,937	7,257,888	7,257,888	-
Announcement Date	3/31/20	3/30/21	3/29/22	3/27/23	3/22/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SINOTRANS LIMITED	6.51x	0.27x	5.62x	+7.86%	4.76B
UNITED PARCEL SERVICE, INC.	17.87x	1.4x	10.44x	+5.02%	111B
FEDEX CORPORATION	15.73x	0.93x	7.61x	+2.00%	66.26B
DHL GROUP	12.85x	0.72x	5.81x	+5.16%	43.25B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	20.14x	1.39x	13.63x	+1.31%	15.45B
INPOST S.A.	26.9x	3.75x	11.49x	-.--%	8.43B
J&T GLOBAL EXPRESS LIMITED	66.67x	0.75x	10.38x	-.--%	7.27B
SG HOLDINGS CO.,LTD.	14.39x	0.66x	7.37x	+3.55%	5.88B
GXO LOGISTICS, INC.	41.71x	0.62x	8.92x	-.--%	5.25B
INTERNATIONAL DISTRIBUTION SERVICES PLC	14.24x	0.39x	5.77x	+2.77%	4.29B
Average	23.70x	1.09x	8.70x	+2.77%	27.15B
Weighted average by Cap.	18.39x	1.17x	8.97x	+3.69%