Loading...
XHKG
2130
Market cap133mUSD
Jun 16, Last price  
3.49HKD
1D
-0.29%
1Q
2.35%
IPO
29.74%
Name

CN Logistics International Holdings Ltd

Chart & Performance

D1W1MN
P/E
32.76
P/S
0.38
EPS
0.11
Div Yield, %
0.86%
Shrs. gr., 5y
3.20%
Rev. gr., 5y
13.10%
Revenues
2.75b
+30.49%
1,523,903,0001,538,695,0001,483,849,0002,020,562,0002,673,424,0002,787,972,0002,103,958,9992,745,518,000
Net income
32m
-33.70%
27,936,00023,004,00044,550,00082,011,000123,349,00086,632,00048,278,00032,009,000
CFO
0k
-100.00%
141,261,000142,160,000142,737,000221,118,000190,789,000162,923,00099,989,0000
Dividend
Jun 19, 20250.01 HKD/sh
Earnings
Aug 28, 2025

Profile

CN Logistics International Holdings Limited provides logistics solutions Hong Kong, Mainland China, Taiwan, Italy, and internationally. It operates through three segments: Air Freight, Distribution and Logistics Services, and Ocean Freight. The Air Freight segment offers air freight forwarding services, which include arranging for consignment upon receipt of booking instructions from customers, cargo pick up, obtaining cargo space, preparation of freight documentation, arranging for customs clearance, and cargo handling at origin and destination, as well as other related logistics services comprising supporting transportation for freight forwarding purposes. The Distribution and Logistics Services segment provides a range of logistics services, such as managing vendor inventory, picking and packing finished goods, delivery, recycling, quality control and various ancillary value-added services, such as supply chain management and storage services; and distribution and logistics services for wine, as well as branded packaging, polymorph repacking, same day local door-to-door, and temperature-controlled delivery services. The Ocean Freight Forwarding Services segment offers ocean freight forwarding services primarily to its air freight forwarding services and other customers. It serves direct and freight forwarder customers, and high-end fashion retailers and brand owners, as well as wholesalers and retailers of wine. CN Logistics International Holdings Limited was founded in 1991 and is headquartered in Kwai Chung, Hong Kong. CN Logistics International Holdings Limited is a subsidiary of Cargo Services (Logistics) Limited.
IPO date
Oct 15, 2020
Employees
678
Domiciled in
HK
Incorporated in
KY

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
2,745,518
30.49%
2,103,959
-24.53%
2,787,972
4.28%
Cost of revenue
2,645,022
2,063,788
2,637,312
Unusual Expense (Income)
NOPBT
100,496
40,171
150,660
NOPBT Margin
3.66%
1.91%
5.40%
Operating Taxes
50,899
24,128
48,254
Tax Rate
50.65%
60.06%
32.03%
NOPAT
49,597
16,043
102,406
Net income
32,009
-33.70%
48,278
-44.27%
86,632
-29.77%
Dividends
(34,879)
(91,569)
Dividend yield
1.96%
4.05%
Proceeds from repurchase of equity
(51,256)
BB yield
2.27%
Debt
Debt current
420,819
358,192
326,440
Long-term debt
121,768
166,216
155,780
Deferred revenue
Other long-term liabilities
27,297
35,351
31,317
Net debt
269,269
217,257
171,203
Cash flow
Cash from operating activities
99,989
162,923
CAPEX
(24,239)
(71,805)
Cash from investing activities
(36,134)
(69,743)
Cash from financing activities
(101,753)
(79,119)
FCF
(63,988)
(60,964)
255,547
Balance
Cash
257,557
282,484
306,086
Long term investments
15,761
24,667
4,931
Excess cash
136,042
201,953
171,618
Stockholders' equity
548,458
175,207
140,716
Invested Capital
903,044
696,319
672,162
ROIC
6.20%
2.34%
15.79%
ROCE
9.67%
4.61%
18.53%
EV
Common stock shares outstanding
292,692
292,692
269,471
Price
3.45
-43.26%
6.08
-27.53%
8.39
-14.39%
Market cap
1,009,787
-43.26%
1,779,567
-21.29%
2,260,862
-9.02%
EV
1,314,747
2,047,272
2,493,679
EBITDA
100,496
139,293
247,367
EV/EBITDA
13.08
14.70
10.08
Interest
22,558
13,746
Interest/NOPBT
56.15%
9.12%