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 Ratio -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 4/25/24 A 4/25/25 A 4/27/26 A
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 90.72M
22.53x8.66x14.4x0.94% 2,903B
94.47x38.27x63.99x-.--% 307B
114.81x34.11x115.41x0.16% 115B
85.68x17.2x37.52x-.--% 106B
168.24x9.75x24.89x-.--% 86.91B
412.49x17.77x71.55x-.--% 81.84B
27.3x1.39x10.77x-.--% 50.8B
122.79x4.5x22.93x-.--% 39.31B
-28.45x3.75x17.99x-.--% 31.01B
Average 113.32x 15.04x 42.16x 0.12% 372.07B
Weighted average by Cap. 45.80x 12.18x 23.85x 0.74%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!