China Railway Special Cargo Logistics Co., Ltd.

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 4.08
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 3.1


Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 8.3 17.6 1.3
China Railway Special Cargo Logistics Co., Ltd. 23.2 31.9 1.0
Mediana / China Railway Special Cargo Logistics Co., Ltd. 0.4 0.6 1.3



Pozostałe spółki z branży Railroads
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Nanjing Public Utilities Development Co., Ltd. 000421.SZ 529 6.4 51.7 1.4 Shenzhen
HeNan Splendor Science & Technology Co., Ltd. 002296.SZ 606 14.5 15.0 1.8 Shenzhen
Transport International Holdings Limited 0062.HK 572 1.3 24.0 0.3 HKSE
China Railway Special Cargo Logistics Co., Ltd. 001213.SZ 2,532 23.1 31.7 0.9 Shenzhen
Sichuan Fulin Transportation Group Co., Ltd. 002357.SZ 408 13.9 21.2 1.8 Shenzhen
Kwoon Chung Bus Holdings Limited 0306.HK 114 -1.2 27.2 0.5 HKSE
Vontron Technology Co., Ltd. 000920.SZ 685 23.0 23.6 2.6 Shenzhen
Hyundai Rotem Company 064350.KS 14,458 25.3 38.8 9.0 KSE
Guangshen Railway Company Limited 0525.HK 2,640 13.9 12.7 0.5 HKSE
China Railway Materials Company Limited 000927.SZ 2,196 24.4 33.1 1.7 Shenzhen
Perak Transit Berhad 0186.KL 189 2.3 10.6 1.0 Kuala Lumpur
MTR Corporation Limited 0066.HK 22,605 4.7 11.2 1.0 HKSE
Ningxia Western Venture Industrial Co.,Ltd. 000557.SZ 1,049 29.8 30.7 1.2 Shenzhen
Taiwan Taxi Co.,Ltd. 2640.TWO 272 9.2 14.9 3.8 Taipei Exchange
CRRC Corporation Limited 1766.HK 26,431 11.2 8.4 0.7 HKSE
CRCC High-Tech Equipment Corporation Limited 1786.HK 168 12.9 9.6 0.2 HKSE
Canggang Railway Limited 2169.HK 788 44.5 97.6 7.1 HKSE
Taiwan High Speed Rail Corporation 2633.TW 5,628 -2.2 26.2 2.2 Taiwan
Tianjin Keyvia Electric Co.,Ltd 300407.SZ 453 38.5 32.4 1.3 Shenzhen
Zhejiang Tiantie Industry Co., Ltd. 300587.SZ 1,321 -667.2 1,132.7 3.1 Shenzhen
Chengdu Tangyuan Electric Co.,Ltd. 300789.SZ 520 47.4 50.8 3.6 Shenzhen
Nanjing Railway New Technology Co.,Ltd. 301016.SZ 512 45.2 46.5 2.9 Shenzhen
China Railway Tielong Container Logistics Co., Ltd 600125.SS 1,043 13.6 20.5 1.0 Shanghai
Yeal Electric Co.,Ltd 300923.SZ 272 41.4 44.3 1.6 Shenzhen
Zhuzhou CRRC Times Electric Co., Ltd. 3898.HK 5,550 11.0 10.3 0.9 HKSE
Guangxi Wuzhou Communications Co., Ltd. 600368.SS 978 6.3 10.3 1.0 Shanghai
China Railway Signal & Communication Corporation Limited 3969.HK 6,624 18.0 13.4 0.7 HKSE
Saudi Public Transport Company 4040.SR 467 2.3 57.9 2.1 Saudi
Nippon Signal Co., Ltd. 6741.T 466 4.4 7.9 0.7 Tokyo
China Railway High-speed Electrification Equipment Corporation Limited 688285.SS 433 45.7 61.9 1.9 Shanghai
Hainan Haiqi Transportation Group Co.,Ltd. 603069.SS 956 -81.1 -65.2 8.9 Shanghai
China Railway Signal & Communication Corporation Limited 688009.SS 7,071 11.7 16.0 1.2 Shanghai
Qingdao Victall Railway Co., Ltd. 605001.SS 394 10.3 35.2 1.1 Shanghai
Jinxi Axle Company Limited 600495.SS 825 143.5 70.1 1.2 Shanghai
Zhejiang Tiantai Xianghe Industrial Co.,Ltd. 603500.SS 407 24.5 31.0 2.9 Shanghai
Delixi Xinjiang Transportation Co.,Ltd. 603032.SS 545 -29.4 -28.2 3.5 Shanghai
Daqin Railway Co., Ltd. 601006.SS 18,564 13.2 15.2 0.8 Shanghai
Beijing Tianyishangjia New Material Corp., Ltd. 688033.SS 492 -2.1 -2.4 1.0 Shanghai
Shanghai Shentong Metro Co.,Ltd. 600834.SS 590 45.8 84.7 2.4 Shanghai
Beijing Tieke Shougang Rail Way-Tech Co., Ltd. 688569.SS 608 20.9 24.8 1.6 Shanghai
Nanjing Kangni Mechanical & Electrical Co.,Ltd 603111.SS 778 14.5 15.6 1.4 Shanghai
KTK Group Co., Ltd. 603680.SS 1,230 13.8 20.6 1.6 Shanghai
Jiangsu Bide Science and Technology Co., Ltd. 605298.SS 356 39.1 52.3 2.5 Shanghai
CRRC Corporation Limited 601766.SS 26,828 10.8 13.7 1.2 Shanghai
Tobu Railway Co., Ltd. 9001.T 3,422 -1.8 9.3 0.9 Tokyo
Guangshen Railway Company Limited 601333.SS 2,653 8.3 21.0 0.7 Shanghai
Beijing-Shanghai High-Speed Railway Co.,Ltd. 601816.SS 38,927 10.2 21.9 1.4 Shanghai
Jiangxi Changyun Co., Ltd. 600561.SS 260 5.1 244.5 2.2 Shanghai
Yashima & Co.,Ltd. 7677.T 52 -26.9 -14.7 0.8 Tokyo
Odakyu Electric Railway Co., Ltd. 9007.T 3,976 -0.0 11.1 1.2 Tokyo
Hefei Gocom Information Technology Co.,Ltd. 688367.SS 214 57.2 56.5 2.6 Shanghai
Alstom SA ALO.PA 10,418 9.4 -32.7 0.8 Paris
Nishi-Nippon Railroad Co., Ltd. 9031.T 1,091 -3.0 7.6 0.6 Tokyo
West Japan Railway Company 9021.T 10,537 0.6 13.4 1.3 Tokyo
Kobe Electric Railway Co., Ltd. 9046.T 128 -7.5 16.2 0.8 Tokyo
Keifuku Electric Railroad Co.,Ltd. 9049.T 93 2.0 7.7 1.1 Tokyo
Niigata Kotsu Co., Ltd. 9017.T 55 -4.8 7.3 0.4 Tokyo
East Japan Railway Company 9020.T 24,638 -0.8 15.9 1.2 Tokyo
Sanyo Electric Railway Co.,Ltd. 9052.T 303 1.2 14.4 0.8 Tokyo
Alstom SA AOMD.DE 10,388 8.7 -32.6 0.8 Frankfurt Stock Exchange
Hiroshima Electric Railway Co.,Ltd. 9033.T 132 -1.1 13.8 0.5 Tokyo
Keisei Electric Railway Co., Ltd. 9009.T 4,270 4.9 8.9 1.2 Tokyo
Kanagawa Chuo Kotsu Co., Ltd. 9081.T 298 -1.4 8.5 0.7 Tokyo
Nankai Electric Railway Co., Ltd. 9044.T 1,717 -2.2 11.0 0.8 Tokyo
Central Japan Railway Company 9022.T 21,935 -1.4 6.9 0.7 Tokyo
Japan Oil Transportation Co., Ltd. 9074.T 69 1.2 8.0 0.4 Tokyo
Kyushu Railway Company 9142.T 4,029 2.2 13.3 1.3 Tokyo
Bangkok Expressway and Metro Public Company Limited BEM-R.BK 2,194 -1.6 18.8 1.9 Thailand
Aurizon Holdings Limited AZJ.AX 3,650 0.2 14.2 1.3 Australian Securities Exchange
PT Blue Bird Tbk BIRD.JK 286 3.6 7.3 0.8 Jakarta Stock Exchange
Bangkok Expressway and Metro Public Company Limited BEM.BK 2,194 -1.6 18.8 1.9 Thailand
Construcciones y Auxiliar de Ferrocarriles, S.A. CAF.MC 1,817 4.2 12.3 1.7 Madrid Stock Exchange
Canadian Pacific Railway Limited CP.TO 75,193 10.5 26.6 2.1 Toronto Stock Exchange
Canadian National Railway Company CNR.TO 66,473 7.9 20.1 4.2 Toronto Stock Exchange
Canadian National Railway Company CNI 66,804 8.0 20.2 4.2 New York Stock Exchange
Container Corporation of India Limited CONCOR.NS 4,279 20.2 28.3 2.9 National Stock Exchange of India
CSX Corporation CSX 63,119 6.6 19.6 5.2 NASDAQ Global Select
BVZ Holding AG BVZN.SW 243 -2.0 9.0 0.8 Swiss Exchange
Compagnie du Cambodge CBDG.PA 7,042 246.6 1.3 0.0 Paris
BTS Group Holdings Public Company Limited BTS-R.BK 1,731 -8.2 23.3 0.9 Thailand
Container Corporation of India Limited CONCOR.BO 4,279 20.2 28.3 2.9 Bombay Stock Exchange
Canadian Pacific Railway Limited CP 75,395 6.9 19.6 1.5 New York Stock Exchange
BTS Group Holdings Public Company Limited BTS.BK 1,731 -8.2 23.3 0.9 Thailand
ComfortDelGro Corporation Limited C52.SI 2,448 3.8 15.8 1.2 Stock Exchange of Singapore
Engenco Limited EGN.AX 63 6.2 19.9 0.9 Australian Securities Exchange
SBF AG CY1K.F 86 -47.6 -18.9 2.3 Frankfurt Stock Exchange
SBF AG CY1K.DE 85 -47.6 -18.9 2.3 Frankfurt Stock Exchange
Kelsian Group Limited CY4.F 659 0.5 17.2 1.1 Frankfurt Stock Exchange
Getlink SE GET.PA 10,362 5.8 27.7 3.5 Paris
FirstGroup plc FGP.L 1,724 0.5 16.7 2.3 London Stock Exchange
FNM S.p.A. FNM.MI 206 -1.1 2.9 0.5 Milan
The Greenbrier Companies, Inc. GBX 1,739 0.3 8.7 1.2 New York Stock Exchange
GMéxico Transportes, S.A.B. de C.V. GMXT.MX 7,480 3.9 15.9 2.3 Mexico
L.B. Foster Company FSTR 256 5.8 7.0 1.5 NASDAQ Global Select
Jupiter Wagons Limited JWL.BO 1,894 28.9 42.2 5.9 Bombay Stock Exchange
Jungfraubahn Holding AG JFN.SW 1,409 8.1 14.8 1.6 Swiss Exchange
Indian Railway Catering & Tourism Corporation Limited IRCTC.NS 7,318 34.9 47.5 17.1 National Stock Exchange of India
Indian Railway Catering & Tourism Corporation Limited IRCTC.BO 7,315 34.9 47.5 17.1 Bombay Stock Exchange
Jupiter Wagons Limited JWL.NS 1,895 28.9 42.2 5.9 National Stock Exchange of India
Mobico Group Plc MCG.L 256 3.9 -0.2 1.0 London Stock Exchange
Kelsian Group Limited KLS.AX 675 0.4 20.6 1.1 Australian Securities Exchange
NRC Group ASA NRC.OL 116 -0.6 -1.2 0.7 Oslo Stock Exchange
Nurminen Logistics Oyj NLG1V.HE 102 2.5 14.4 2.6 Helsinki
Norfolk Southern Corporation NFS.DE 64,971 9.0 24.9 4.6 Frankfurt Stock Exchange
Norfolk Southern Corporation NSC 59,179 6.6 17.9 4.1 New York Stock Exchange
MRS Logística S.A. MRSA3B.SA 1,778 1.0 7.4 1.3 São Paulo
MRS Logística S.A. MRSA6B.SA 1,624 1.0 7.4 1.3 São Paulo
Railcare Group AB (publ) RAIL.ST 70 1.4 22.3 2.3 Stockholm Stock Exchange
Rumo S.A. RAIL3.SA 6,380 2.7 -24.1 2.4 São Paulo
SBS Transit Ltd S61.SI 689 5.2 12.9 1.2 Stock Exchange of Singapore
FreightCar America, Inc. RAIL 168 -3.7 -20.5 -2.9 NASDAQ Global Select
Talgo, S.A. TLGO.MC 432 -7.9 -3.5 2.2 Madrid Stock Exchange
Stadler Rail AG SRAIL.SW 2,435 10.4 50.3 2.6 Swiss Exchange
Titagarh Rail Systems Limited TITAGARH.NS 1,484 25.9 46.1 5.1 National Stock Exchange of India
Titagarh Rail Systems Limited TITAGARH.BO 1,485 25.9 46.1 5.1 Bombay Stock Exchange
Grupo Traxión, S.A.B. de C.V. TRAXIONA.MX 538 -0.5 14.2 0.7 Mexico
Westinghouse Air Brake Technologies Corporation WAB 36,684 16.5 33.0 3.5 New York Stock Exchange
Trinity Industries, Inc. TRN 2,369 3.6 17.3 1.8 New York Stock Exchange
Vossloh AG VOS.DE 1,911 15.0 24.6 2.3 Frankfurt Stock Exchange
Union Pacific Corporation UNP.DE 135,579 8.3 20.3 8.5 Frankfurt Stock Exchange
Union Pacific Corporation UNP 141,172 8.7 21.1 8.9 New York Stock Exchange