Valuation Great River Smart Logistics Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
9.430 ^CNY	+10.04%		+1.29%	-15.27%

04-28	Great River Smart Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-28	Great River Smart Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,546	8,668	8,851	5,133	5,092	4,314	-	-
Change	-	-24.92%	2.11%	-42.01%	-0.8%	-15.27%	-	-
Enterprise Value (EV)	11,546	8,668	8,851	5,133	5,092	4,314	4,314	4,314
Change	-	-24.92%	2.11%	-42.01%	-0.8%	-15.27%	0%	0%
P/E	44.6x	38.4x	29.8x	33x	-11.8x	37.7x	19.2x	14.3x
PBR	4.93x	3.92x	3.39x	2.08x	2.63x	1.96x	1.81x	1.64x
PEG	-	-2.8x	1x	-0.7x	0x	-0x	0.2x	0.4x
Capitalization / Revenue	10.6x	6.86x	5.72x	3.54x	4.28x	2.81x	2.43x	2.13x
EV / Revenue	0x	0x	0x	0x	0x	2.81x	2.43x	2.13x
EV / EBITDA	0x	0x	0x	0x	0x	5.39x	3.95x	3.22x
EV / EBIT	0x	0x	0x	0x	-0x	31.1x	14.8x	10.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3	0.3	0.25	-	-	-	-	-
Rate of return	1.16%	1.56%	1.29%	-	-	-	-	-
EPS ²	0.58	0.5	0.65	0.34	-0.94	0.25	0.49	0.66
Distribution rate	51.7%	60%	38.5%	-	-	-	-	-
Net sales ¹	1,088	1,263	1,547	1,450	1,190	1,536	1,773	2,023
EBITDA ¹	664.3	653.2	858.5	977.7	388.6	800.2	1,092	1,338
EBIT ¹	394.5	296.7	413.5	225.1	-328	138.9	290.8	413.4
Net income ¹	258.1	224	278.1	158.3	-429.7	114.2	222.6	304.1
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	25.850	19.200	19.390	11.220	11.130	9.430	9.430	9.430
Nbr of stocks (in thousands)	446,640	451,483	456,475	457,490	457,490	457,490	-	-
Announcement Date	11/4/22	14/4/23	12/4/24	27/4/25	28/4/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GREAT RIVER SMART LOGISTICS CO., LTD.	37.72x	-	-	-	634M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	27.69x	10.21x	17.41x	0.54%	43.87B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.35x	3.1x	9.16x	3.99%	16.29B
MISC	13.73x	3.22x	8.15x	4.77%	8.62B
QINGDAO PORT INTERNATIONAL CO., LTD.	6.72x	-	-	6.33%	7.34B
JSW INFRASTRUCTURE LIMITED	45.18x	13.66x	28.45x	0.25%	7.29B
CHINA MERCHANTS PORT GROUP CO., LTD.	10.74x	-	-	-	7.16B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	7.1x	5.3x	9.26x	6.67%	6.8B
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.02x	9.59x	17.18x	1.49%	6.69B
QUBE HOLDINGS LIMITED	29.45x	2.5x	18.78x	2.07%	6.24B
Average	21.97x	6.80x	15.48x	3.26%	11.09B
Weighted average by Cap.	21.65x	7.74x	15.51x	2.39%