Stock 603967 CHINA MASTER LOGISTICS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Master Logistics Co., Ltd.

Equities

603967

CNE100003LJ7

Air Freight & Logistics

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-05-16 pm EDT 		5-day change 1st Jan Change
10.22 CNY +1.09% Intraday chart for China Master Logistics Co., Ltd. -8.83% -1.16%
Apr. 22 China Master Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 29 China Master Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 3,816 3,460 3,585 3,543 - -
Enterprise Value (EV) 1 3,816 3,460 3,585 3,543 3,543 3,543
P/E ratio 14.1 x 14.3 x 15 x 12.5 x 10.9 x 9.29 x
Yield - - - - - -
Capitalization / Revenue - 0.29 x - 0.42 x 0.39 x 0.37 x
EV / Revenue - 0.29 x - 0.42 x 0.39 x 0.37 x
EV / EBITDA - 7.86 x - 7.5 x 6.68 x 5.84 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - 1.58 x - 1.48 x 1.4 x 1.31 x
Nbr of stocks (in thousands) 346,667 346,667 346,667 346,667 - -
Reference price 2 11.01 9.980 10.34 10.22 10.22 10.22
Announcement Date 3/29/22 3/29/23 3/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 11,858 - 8,436 8,983 9,704
EBITDA 1 - 440 - 472.4 530.5 606.2
EBIT 1 - 360.7 - 414 467.2 541.5
Operating Margin - 3.04% - 4.91% 5.2% 5.58%
Earnings before Tax (EBT) 1 - 373 - 436.2 499.2 585.3
Net income 1 207.9 243.8 240.2 283.8 324.6 380
Net margin - 2.06% - 3.36% 3.61% 3.92%
EPS 2 0.7800 0.7000 0.6900 0.8200 0.9400 1.100
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/29/22 3/29/23 3/29/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 11.5% - 11.6% 12.3% 13.4%
ROA (Net income/ Total Assets) - 6.33% - 7.1% 7.4% 7.9%
Assets 1 - 3,854 - 3,998 4,387 4,810
Book Value Per Share 2 - 6.330 - 6.920 7.320 7.790
Cash Flow per Share 2 - 1.000 - 3.570 -1.750 3.580
Capex 1 - 167 - 150 150 150
Capex / Sales - 1.41% - 1.78% 1.67% 1.55%
Announcement Date 3/29/22 3/29/23 3/29/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
10.22 CNY
Average target price
13 CNY
Spread / Average Target
+27.20%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Freight Logistics

1st Jan change Capi.
CHINA MASTER LOGISTICS CO., LTD. Stock China Master Logistics Co., Ltd.
-1.16% 485M
JD LOGISTICS, INC. Stock JD Logistics, Inc.
+4.50% 7.67B
SAL SAUDI LOGISTICS SERVICES COMPANY Stock SAL Saudi Logistics Services Company
+42.28% 5.9B
DELHIVERY LIMITED Stock Delhivery Limited
+16.57% 3.98B
ID LOGISTICS GROUP Stock ID Logistics Group
+23.20% 2.56B
EXPOLANKA HOLDINGS PLC Stock Expolanka Holdings PLC
+5.06% 979M
CRYOPORT, INC. Stock Cryoport, Inc.
-18.33% 673M
SHENZHEN EASTTOP SUPPLY CHAIN MANAGEMENT CO., LTD. Stock Shenzhen Easttop Supply Chain Management Co., Ltd.
-20.23% 572M
SHANDONG XINNENG TAISHAN POWER GENERATION CO.,LTD. Stock Shandong Xinneng Taishan Power Generation Co.,Ltd.
-23.67% 538M
SHANGHAI SHINE-LINK INTERNATIONAL LOGISTICS CO., LTD. Stock Shanghai Shine-Link International Logistics Co., Ltd.
-6.56% 453M
Freight Logistics
  1. Stock Market
  2. Equities
  3. 603967 Stock
  4. Financials China Master Logistics Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW