Valuation Chemtrade Logistics Income Fund OTC Markets

Stocks

Market Closed - OTC Markets 16:30:40 02/10/2026 +03			5-day change	1st Jan Change
10.12 ^USD	+0.52%		-0.98%	-5.33%

09-18	Chemtrade Logistics Income Fund announces Monthly dividend, payable on October 30, 2026	CI
08-20	Chemtrade Logistics Income Fund Declares August 2026 Distribution, Payable on September 29, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	770.4	1,035	996.2	1,316	1,701	1,601	-	-
Change	-	34.4%	-3.79%	32.07%	29.26%	-5.86%	-	-
Enterprise Value (EV) ¹	1,948	1,990	1,827	2,180	2,881	2,798	2,724	1,601
Change	-	2.14%	-8.21%	19.34%	32.16%	-2.88%	-2.63%	-41.24%
P/E	-3.2x	9.06x	5.61x	10.5x	12.1x	10.6x	9.16x	-
PBR	-	-	-	2.06x	2.17x	1.89x	1.7x	-
PEG	-	-0x	0.1x	-0.3x	0.7x	1x	0.6x	-
Capitalization / Revenue	0.56x	0.57x	0.54x	0.74x	0.85x	0.71x	0.69x	0.67x
EV / Revenue	1.42x	1.1x	0.99x	1.22x	1.44x	1.23x	1.17x	0.67x
EV / EBITDA	6.95x	4.62x	3.63x	4.63x	5.68x	5.54x	5.11x	2.92x
EV / EBIT	47.8x	9.3x	6.41x	7.72x	11.1x	10.3x	9.3x	5.08x
EV / FCF	14.7x	7.84x	7.77x	13.5x	16.1x	22.9x	16.4x	-
FCF Yield	6.82%	12.8%	12.9%	7.43%	6.2%	4.36%	6.1%	-
Dividend per Share ²	0.6	0.6	0.6	0.66	0.69	0.72	0.739	0.72
Rate of return	8.11%	6.69%	7.04%	6.03%	4.68%	5.03%	5.17%	5.03%
EPS ²	-2.31	0.99	1.52	1.04	1.22	1.349	1.561	-
Distribution rate	-26%	60.6%	39.5%	63.5%	56.6%	53.4%	47.4%	-
Net sales ¹	1,369	1,813	1,847	1,787	1,998	2,271	2,330	2,384
EBITDA ¹	280.4	430.9	502.6	470.8	507.4	504.9	533.2	549
EBIT ¹	40.76	213.9	285.1	282.2	260	270.8	293.1	315.3
Net income ¹	-235.2	109.1	249.3	126.9	139.4	156	173	-
Net Debt ¹	1,178	954.5	830.5	864.2	1,180	1,197	1,124	-
Reference price ²	7.40	8.97	8.52	10.94	14.75	14.30	14.30	14.30
Nbr of stocks (in thousands)	104,109	115,431	116,921	120,261	115,298	111,955	-	-
Announcement Date	2/22/22 A	2/22/23 A	2/20/24 A	2/28/25 A	2/25/26 A	-	-	-

¹CAD in Million²CAD

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.($)
LINDE PLC	29.27x	6.72x	17.18x	1.34%	221B
AIR LIQUIDE	27.52x	4.27x	13.75x	2.12%	122B
THE SHERWIN-WILLIAMS COMPANY	28.61x	3.5x	17.92x	1.01%	77.11B
NAN YA PLASTICS CORPORATION	19.06x	6.13x	30.46x	3.6%	64.73B
AIR PRODUCTS & CHEMICALS, INC.	81.92x	6.17x	14.34x	2.6%	61.81B
SABIC	62.67x	1.29x	8.55x	6.34%	37.17B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.17B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.36B
ASIAN PAINTS LIMITED	43.77x	5.61x	29.84x	1.3%	24.02B
Average	34.76x	4.21x	16.17x	2.89%	73.81B
Weighted average by Cap.	33.54x	5.04x	16.75x	2.27%