Valuation KLN Logistics Group Limited

Stocks

Market Closed - Hong Kong S.E. 12:08:25 28/10/2026 +04			5-day change	1st Jan Change
5.535 ^HKD	-0.18%		-3.91%	-21.93%

09-21	KLN Logistics Group Limited(SEHK:636) dropped from FTSE All-World Index	CI
08-28	KLN Logistics Group Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,447	25,376	14,857	12,435	12,815	10,004	-	-
Change	-	-26.33%	-41.45%	-16.3%	3.05%	-21.93%	-	-
Enterprise Value (EV) ¹	31,507	25,165	17,105	15,072	18,131	14,625	14,411	14,434
Change	-	-20.13%	-32.03%	-11.88%	20.29%	-19.34%	-1.46%	0.16%
P/E	4.34x	7.09x	18.7x	8.09x	9.09x	6.88x	6.52x	6.11x
PBR	1.63x	1.38x	0.84x	0.74x	0.72x	0.54x	0.51x	0.48x
PEG	-	-0.1x	-0.2x	0.1x	-1.1x	2.21x	1.19x	0.9x
Capitalization / Revenue	0.42x	0.29x	0.29x	0.21x	0.23x	0.16x	0.16x	0.15x
EV / Revenue	0.39x	0.29x	0.34x	0.26x	0.32x	0.23x	0.22x	0.22x
EV / EBITDA	3.82x	3.6x	4.95x	3.44x	4.19x	3.27x	3.13x	3x
EV / EBIT	5.06x	5.25x	13.4x	5.95x	6.9x	5.62x	5.38x	5.14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.711	0.66	0.22	0.25	0.27	0.2809	0.3001	0.3181
Rate of return	3.73%	4.7%	2.68%	3.63%	3.81%	5.07%	5.42%	5.75%
EPS ²	4.39	1.98	0.44	0.85	0.78	0.8043	0.8483	0.906
Distribution rate	16.2%	33.3%	50%	29.4%	34.6%	34.9%	35.4%	35.1%
Net sales ¹	81,771	86,649	50,706	58,274	56,336	62,369	64,206	67,083
EBITDA ¹	8,245	6,999	3,459	4,381	4,326	4,469	4,604	4,806
EBIT ¹	6,229	4,790	1,279	2,531	2,627	2,604	2,681	2,809
Net income ¹	7,939	3,579	791.2	1,542	1,411	1,443	1,512	1,612
Net Debt ¹	-2,940	-211.5	2,248	2,637	5,316	4,620	4,407	4,430
Reference price ²	19.060	14.040	8.220	6.880	7.090	5.535	5.535	5.535
Nbr of stocks (in thousands)	1,807,310	1,807,425	1,807,429	1,807,429	1,807,429	1,807,429	-	-
Announcement Date	30/03/22	28/03/23	26/03/24	28/03/25	30/03/26	-	-	-

¹HKD in Million²HKD

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.($)
KLN LOGISTICS GROUP LIMITED	6.89x	0.23x	3.28x	5.07%	1.28B
UNITED PARCEL SERVICE, INC.	17.49x	1.22x	8.98x	6.25%	90.26B
DHL GROUP	16.5x	0.99x	7.3x	3.41%	72.59B
FEDEX CORPORATION	14.97x	0.9x	7.99x	1.9%	72.68B
DSV A/S	32.17x	1.35x	11.69x	0.5%	49.62B
POSTE ITALIANE S.P.A.	12.66x	9.23x	28.67x	5.39%	41.15B
KUEHNE UND NAGEL INTERNATIONAL AG	24.93x	1.18x	12.61x	3.09%	33.46B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	25.28x	1.9x	18.05x	0.79%	25.95B
S.F. HOLDING CO., LTD.	14.61x	0.42x	4.18x	2.85%	24.03B
ZTO EXPRESS (CAYMAN) INC.	10.13x	1.42x	5.24x	4.16%	14.96B
Average	17.56x	1.88x	10.80x	3.34%	42.6B
Weighted average by Cap.	18.74x	1.91x	11.16x	3.42%