Valuation SITC International Holdings Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:41 2025-02-14 am EST			5-day change	1st Jan Change
18.26 ^HKD	+2.01%		+2.35%	-11.79%

Jan. 24	SITC International Unit Exercises Option to Get Two Container Vessels Built	MT
Jan. 20	SITC International Expects Up to 92% Increase in 2024 Profit	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,265	5,789	9,701	5,972	4,629	6,300	6,300	-
Change	-	77.3%	67.57%	-38.43%	-22.49%	36.1%	0%	-
Enterprise Value (EV) ¹	3,253	5,699	9,108	5,262	4,382	5,880	5,752	5,774
Change	-	75.23%	59.82%	-42.23%	-16.73%	34.19%	-2.18%	0.39%
P/E ratio	14.8x	16.5x	8.35x	3.09x	8.63x	6.98x	8.63x	9.25x
PBR	3.21x	4.8x	6.46x	2.78x	2.39x	2.73x	2.61x	2.54x
PEG	-	0.3x	0x	0x	-0.1x	0.1x	-0.5x	-1.39x
Capitalization / Revenue	2.1x	3.44x	3.22x	1.45x	1.91x	2.12x	2.18x	2.16x
EV / Revenue	2.09x	3.38x	3.02x	1.28x	1.8x	1.97x	1.99x	1.98x
EV / EBITDA	10.7x	13x	7.21x	2.56x	6.72x	5.39x	6.4x	7.08x
EV / EBIT	13.8x	15.5x	7.69x	2.67x	7.93x	6.43x	7.63x	9.45x
EV / FCF	18.4x	24.4x	8.33x	3.47x	12.1x	8.04x	5.88x	9.04x
FCF Yield	5.45%	4.1%	12%	28.8%	8.29%	12.4%	17%	11.1%
Dividend per Share ²	0.096	0.1058	0.4106	0.51	0.1405	0.2724	0.2189	0.1901
Rate of return	7.87%	4.9%	11.4%	22.9%	8.14%	11.6%	9.34%	8.11%
EPS ²	0.0822	0.1311	0.4333	0.72	0.2	0.336	0.2716	0.2536
Distribution rate	117%	80.7%	94.8%	70.8%	70.3%	81.1%	80.6%	75%
Net sales ¹	1,554	1,685	3,012	4,113	2,429	2,979	2,884	2,918
EBITDA ¹	302.7	437.9	1,264	2,057	652.3	1,091	899	816.1
EBIT ¹	236	368.5	1,184	1,968	552.4	915.2	753.4	610.9
Net income ¹	220	351.6	1,163	1,944	531.4	909.3	758.5	778.5
Net Debt ¹	-12.7	-89.82	-592.2	-710.1	-247.3	-420.3	-548.5	-526.2
Reference price ²	1.220	2.159	3.616	2.226	1.726	2.345	2.345	2.345
Nbr of stocks (in thousands)	2,677,203	2,681,328	2,682,382	2,682,501	2,682,623	2,687,120	2,687,120	-
Announcement Date	3/13/20	3/8/21	3/7/22	3/7/23	3/7/24	-	-	-

¹USD in Million²USD

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Yield (Y)	Capi.($)
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	6.84x	1.93x	5.28x	11.85%	6.18B
COSCO SHIPPING HOLDINGS CO., LTD.	3.6x	0.39x	1.18x	13.62%	30.08B
HAPAG-LLOYD AG	11.35x	1.17x	5.02x	4.66%	27.28B
AP MOLLER MAERSK	17.08x	0.43x	2.96x	2.45%	25.64B
NIPPON YUSEN KABUSHIKI KAISHA	5.76x	1.21x	8.67x	5.17%	15.05B
MITSUI O.S.K. LINES LTD	5.54x	1.81x	12.59x	5.37%	12.7B
HMM CO.,LTD	3.86x	0.4x	1.1x	5.91%	11.04B
ADNOC LOGISTICS & SERVICES PLC	14.35x	3.17x	10x	2.62%	10.78B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	3.57x	0.26x	0.79x	13.35%	9.1B
KAWASAKI KISEN KAISHA, LTD.	5.82x	1.46x	10.08x	4.6%	9.03B
Average	7.78x	1.22x	5.77x	percentage-no-prefix	15.69B
Weighted average by Cap.	8.52x	1.03x	5.03x	percentage-no-prefix