XSHG603128
Market cap1.07bUSD
Jan 14, Last price
5.99CNY
1D
3.45%
1Q
3.28%
Jan 2017
-22.11%
IPO
93.23%
Name
CTS International Logistics Corp Ltd
Chart & Performance
Profile
CTS International Logistics Corporation Limited, a freight forwarding company, engages in the provision of logistics and supply chain trade services in China and internationally. It provides air freight, ocean freight, multi-mode transportation, project logistics, supply chain trading, warehousing, and custom brokerage services. The company was incorporated in 1984 and is headquartered in Shanghai, China. CTS International Logistics Corporation Limited operates as a subsidiary of China Chengtong Holdings Group Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 14,608,089 -33.81% | 22,070,190 -10.53% | |||||||
Cost of revenue | 12,865,529 | 20,572,010 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,742,560 | 1,498,180 | |||||||
NOPBT Margin | 11.93% | 6.79% | |||||||
Operating Taxes | 169,335 | 251,268 | |||||||
Tax Rate | 9.72% | 16.77% | |||||||
NOPAT | 1,573,225 | 1,246,911 | |||||||
Net income | 616,519 -30.60% | 888,336 5.16% | |||||||
Dividends | (272,049) | (296,280) | |||||||
Dividend yield | 2.81% | 2.11% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 402,390 | 1,114,279 | |||||||
Long-term debt | 286,514 | 373,339 | |||||||
Deferred revenue | 5,907 | 3,841 | |||||||
Other long-term liabilities | 133,661 | 172,682 | |||||||
Net debt | (2,054,163) | (1,482,586) | |||||||
Cash flow | |||||||||
Cash from operating activities | 335,668 | 1,453,666 | |||||||
CAPEX | (73,118) | ||||||||
Cash from investing activities | 95,229 | ||||||||
Cash from financing activities | (1,103,202) | ||||||||
FCF | 1,580,899 | 1,690,330 | |||||||
Balance | |||||||||
Cash | 1,947,700 | 2,575,025 | |||||||
Long term investments | 795,366 | 395,180 | |||||||
Excess cash | 2,012,662 | 1,866,695 | |||||||
Stockholders' equity | 4,061,762 | 4,438,788 | |||||||
Invested Capital | 4,659,564 | 5,629,848 | |||||||
ROIC | 30.58% | 21.10% | |||||||
ROCE | 25.97% | 19.83% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,311,742 | 1,306,377 | |||||||
Price | 7.39 -31.19% | 10.74 -21.49% | |||||||
Market cap | 9,693,770 -30.91% | 14,030,487 -21.08% | |||||||
EV | 7,757,870 | 12,752,617 | |||||||
EBITDA | 1,880,002 | 1,655,111 | |||||||
EV/EBITDA | 4.13 | 7.70 | |||||||
Interest | 45,339 | 49,419 | |||||||
Interest/NOPBT | 2.60% | 3.30% |