Logo Spółki Hansol Logistics Co., Ltd.: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 2950.0
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 6850.6

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 -
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 6.5 15.5 1.4
Hansol Logistics Co., Ltd. 2.0 12.1 0.7
Mediana / Hansol Logistics Co., Ltd. 3.3 1.3 2.1


Pozostałe spółki z branży Integrated Freight & Logistics
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Compañía de Distribución Integral Logista Holdings, S.A. LOG.MC 4,490 6.2 12.8 6.6 Madrid Stock Exchange
bpost NV/SA BPOST.BR 555 -2.3 -1.9 0.6 Brussels
J.B. Hunt Transport Services, Inc. 0J71.L 14,055 7.9 25.7 3.7 London Stock Exchange
Shanghai Shine-Link International Logistics Co., Ltd. 603648.SS 590 20.1 35.1 2.3 Shanghai
Blue Dart Express Limited BLUEDART.NS 1,589 19.6 56.1 8.9 National Stock Exchange of India
Meiji Shipping Co., Ltd. 9115.T 160 -3.0 8.4 0.5 Tokyo
STO Express Co., Ltd. 002468.SZ 3,322 5.5 22.3 2.5 Shenzhen
Jetpak Top Holding AB (publ) JETPAK.ST 131 10.5 22.7 1.4 Stockholm Stock Exchange
Air T, Inc. AIRTP 59 -8.2 -8.0 11.3 NASDAQ Global Market
TCI Express Limited TCIEXP.NS 296 19.5 23.2 2.6 National Stock Exchange of India
The Keihin Co., Ltd. 9312.T 122 4.4 8.1 0.6 Tokyo
SENKO Group Holdings Co., Ltd. 9069.T 2,348 1.5 18.6 1.6 Tokyo
Delhivery Limited DELHIVERY.NS 3,962 130.8 174.2 3.7 National Stock Exchange of India
FedEx Corporation FDX 54,266 2.1 13.2 1.9 New York Stock Exchange
Pkp Cargo S.A. PKP.WA 197 0.8 -0.3 1.0 Warsaw Stock Exchange
Asian Television Network International ANI.BK 185 5.6 9.2 0.7 Thailand
ZTO Express (Cayman) Inc. 2057.HK 16,024 8.8 12.2 1.8 HKSE
J.B. Hunt Transport Services, Inc. JBHT 13,937 7.8 25.7 3.9 NASDAQ Global Select
Mahindra Logistics Limited MAHLOG.NS 379 18.9 -68.1 5.8 National Stock Exchange of India
Singapore Post Limited S08.SI 878 4.2 4.7 0.7 Stock Exchange of Singapore
Expeditors International of Washington, Inc. EXPD 16,186 14.2 19.3 7.5 New York Stock Exchange
Hub Group, Inc. HUBG 2,163 5.8 21.3 1.3 NASDAQ Global Select
United Parcel Service, Inc. UPS.MX 73,703 4.5 12.9 4.8 Mexico
YUNDA Holding Co., Ltd. 002120.SZ 3,266 6.8 13.3 1.2 Shenzhen
Sical Logistics Limited SICALLOG.NS 78 5.7 -25.5 -144.4 National Stock Exchange of India
Changan Minsheng APLL Logistics Co., Ltd. 1292.HK 67 6.9 8.0 0.2 HKSE
Gateway Distriparks Limited GATEWAY.NS 382 5.0 8.7 1.5 National Stock Exchange of India
SG Holdings Co.,Ltd. 9143.T 6,943 7.0 18.1 1.8 Tokyo
Far-Eastern Shipping Company PLC. FESH.ME 2,359 3.1 7.0 1.4 Moscow Stock Exchange
Navkar Corporation Limited NAVKARCORP.NS 204 1,394.9 -60.9 0.9 National Stock Exchange of India
CTT - Correios De Portugal, S.A. CTT.LS 1,186 6.6 22.4 4.6 Lisbon
Delhivery Limited DELHIVERY.BO 3,959 130.8 174.2 3.7 Bombay Stock Exchange
NTG Nordic Transport Group A/S NTG.CO 669 4.1 15.1 3.4 Copenhagen
Eimskipafélag Íslands hf. EIM.IC 483 1.7 14.3 1.3 Iceland
OT Logistics S.A. OTS.WA 51 -4.8 -10.2 1.4 Warsaw Stock Exchange
Wice Logistics Public Company Limited WICE.BK 58 6.6 16.5 1.4 Thailand
Hubei Three Gorges Tourism Group Co., Ltd. 002627.SZ 534 24.9 32.1 1.3 Shenzhen
Pitney Bowes Inc. PBI 1,910 1.1 -18.4 -3.8 New York Stock Exchange
Sinotrans Limited 601598.SS 5,223 7.3 10.6 1.0 Shanghai
Steamships Trading Company Limited SST.AX 281 3.7 25.2 1.1 Australian Securities Exchange
Milkyway Chemical Supply Chain Service Co., Ltd. 603713.SS 1,268 5.7 16.4 2.2 Shanghai
China Master Logistics Co., Ltd. 603967.SS 556 9.2 15.5 1.7 Shanghai
XPO Logistics, Inc. XPO 15,154 9.2 43.6 8.4 New York Stock Exchange
Orient International Enterprise, Ltd. 600278.SS 926 23.7 34.1 1.0 Shanghai
Xiamen Xiangyu Co., Ltd. 600057.SS 2,599 2.3 10.5 0.6 Shanghai
PostNL N.V. PNL.AS 545 -0.1 24.2 2.4 Amsterdam
Nissin Corporation 9066.T 807 6.8 10.9 1.4 Tokyo
Nippon Express Holdings,Inc. 9147.T 5,317 0.5 25.1 1.0 Tokyo
NIKKON Holdings Co.,Ltd. 9072.T 2,766 8.8 24.8 1.7 Tokyo
YTO Express (International) Holdings Limited 6123.HK 61 -62.6 -11.8 0.4 HKSE
Japan Transcity Corporation 9310.T 485 4.6 11.9 0.8 Tokyo
United Parcel Service, Inc. UPS 75,103 4.4 13.1 4.8 New York Stock Exchange
Air T, Inc. AIRT 60 -8.2 -8.0 11.3 NASDAQ Global Market
Shanghai Zhonggu Logistics Co., Ltd. 603565.SS 3,056 7.3 11.1 1.9 Shanghai
Inui Global Logistics Co., Ltd. 9308.T 247 3.8 7.6 1.0 Tokyo
Higashi Twenty One Co., Ltd. 9029.T 159 4.6 12.6 1.7 Tokyo
Antong Holdings Co., Ltd. 600179.SS 2,829 19.3 17.0 1.2 Shanghai
SCGJWD Logistics Public Company Limited SJWD.BK 522 1.2 13.2 0.8 Thailand
Toyo Logistics Co., Ltd. 9306.T 87 1.3 8.6 0.5 Tokyo
Infinity Logistics and Transport Ventures Limited 1442.HK 90 2.7 12.8 1.1 HKSE
MITSUI-SOKO HOLDINGS Co., Ltd. 9302.T 2,161 9.0 31.9 2.7 Tokyo
CN Logistics International Holdings Limited 2130.HK 129 6.0 31.3 2.0 HKSE
COSCO SHIPPING International (Singapore) Co., Ltd. F83.SI 426 5.9 43.2 0.6 Stock Exchange of Singapore
Guangdong Yueyun Transportation Company Limited 3399.HK 204 -0.7 6.2 0.7 HKSE
Kamigumi Co., Ltd. 9364.T 3,048 9.5 16.6 1.2 Tokyo
Sea & Land Integrated Corp. 5603.TWO 71 8.2 19.8 1.1 Taipei Exchange
Being Holdings Co., Ltd. 9145.T 171 8.0 17.9 3.8 Tokyo
SBS Holdings, Inc. 2384.T 932 1.9 22.9 1.6 Tokyo
Radiant Logistics, Inc. RLGT 288 5.4 16.6 1.3 American Stock Exchange
Tonami Holdings Co., Ltd. 9070.T 628 7.0 26.4 1.0 Tokyo
Shinki Bus Co.,Ltd. 9083.T 155 4.5 9.2 0.5 Tokyo
Hanjin Kal 18064K.KS 5,577 15.7 5.7 0.8 KSE
AIT Corporation 9381.T 311 12.0 15.2 2.4 Tokyo
Hanjin Kal 180640.KS 5,630 15.7 17.4 2.5 KSE
Naigai Trans Line Ltd. 9384.T 269 12.0 13.0 1.8 Tokyo
GDEX Berhad 0078.KL 145 13.9 -40.0 1.3 Kuala Lumpur
Toyo Wharf & Warehouse Co., Ltd. 9351.T 74 -0.1 9.9 0.4 Tokyo
Blue Dart Express Limited BLUEDART.BO 1,589 19.6 56.1 8.9 Bombay Stock Exchange
STEF SA STF.PA 1,909 0.8 11.4 1.3 Paris
Snowman Logistics Limited SNOWMAN.BO 100 12.2 137.4 2.2 Bombay Stock Exchange
Gulf Warehousing Company Q.P.S.C. GWCS.QA 448 -0.7 12.5 0.7 Qatar
Österreichische Post AG POST.VI 2,294 6.5 14.5 2.6 Vienna
Hargreaves Services Plc HSP.L 346 15.2 17.3 1.3 London Stock Exchange
S.F. Holding Co., Ltd. 002352.SZ 31,080 9.3 22.0 2.5 Shenzhen
Sical Logistics Limited SICALLOG.BO 78 5.7 -25.5 -144.4 Bombay Stock Exchange
Navkar Corporation Limited NAVKARCORP.BO 203 1,394.9 -60.9 0.9 Bombay Stock Exchange
Chinese Maritime Transport Ltd. 2612.TW 361 1.0 10.0 0.8 Taiwan
Kerry Logistics Network Limited 0636.HK 1,988 2.5 10.2 0.9 HKSE
LC Logistics Inc 2490.HK 564 39.9 10.3 2.7 HKSE
Swift Haulage Berhad 5303.KL 91 -2.6 14.7 0.5 Kuala Lumpur
T3EX Global Holdings Corp. 2636.TW 332 4.7 7.6 1.0 Taiwan
Qube Holdings Limited QUB.AX 5,076 8.0 34.5 2.4 Australian Securities Exchange
DSV A/S DSV.CO 54,836 11.2 34.3 3.1 Copenhagen
International Distributions Services plc IDS.L 4,690 1.7 13.6 1.0 London Stock Exchange
The Shibusawa Warehouse Co., Ltd. 9304.T 433 5.8 12.9 1.0 Tokyo
FedEx Corporation FDX.DE 54,260 2.1 13.7 2.0 Frankfurt Stock Exchange
K.R.S. Corporation 9369.T 592 3.6 32.5 2.0 Tokyo
Freightos Limited Ordinary shares CRGO 164 -10.9 -7.2 3.1 NASDAQ Global Market
Snowman Logistics Limited SNOWMAN.NS 100 12.2 137.4 2.2 National Stock Exchange of India
JSW Infrastructure Limited JSWINFRA.BO 7,272 26.4 39.5 6.5 Bombay Stock Exchange
Intergis Co., Ltd 129260.KS 59 0.2 4.7 0.3 KSE
Kerry Express (Thailand) Public Company Limited KEX.BK 160 -1.4 -0.9 3.5 Thailand
Cargojet Inc. CJT.TO 1,162 2.2 12.9 2.1 Toronto Stock Exchange
Sebang Co., Ltd 004360.KS 205 2.3 3.9 0.3 KSE
Logwin AG TGHN.DE 823 6.3 10.9 1.9 Frankfurt Stock Exchange
Ritco Logistics Limited RITCO.NS 89 5.7 18.4 2.4 National Stock Exchange of India
Allcargo Logistics Limited ALLCARGO.NS 376 4.7 90.4 1.3 National Stock Exchange of India
CMST Development Co.,Ltd. 600787.SS 1,798 24.5 66.9 0.9 Shanghai
Prosegur Cash, S.A. CASH.MC 1,237 1.3 10.9 7.8 Madrid Stock Exchange
Shengfeng Development Limited SFWL 88 1.4 7.7 0.7 NASDAQ Capital Market
JSW Infrastructure Limited JSWINFRA.NS 7,272 26.4 39.5 6.5 National Stock Exchange of India
JITF Infralogistics Limited JITFINFRA.NS 86 -5.2 14.4 -1.5 National Stock Exchange of India
Andlauer Healthcare Group Inc. AND.TO 1,520 11.5 30.9 4.9 Toronto Stock Exchange
TASCO Bhd 5140.KL 92 1.2 13.7 0.6 Kuala Lumpur
Hidrovias do Brasil S.A. HBSA3.SA 926 5.5 -5.3 2.9 São Paulo
C.H. Robinson Worldwide, Inc. CHRW 14,330 17.7 27.4 8.2 NASDAQ Global Select
Maruwa Unyu Kikan Co.,Ltd. 9090.T 1,154 11.3 25.7 3.2 Tokyo
Bondex Supply Chain Management Co., Ltd. 603836.SS 386 19.7 62.7 1.5 Shanghai
Sinotrans Limited 0598.HK 5,246 6.9 7.7 0.8 HKSE
Logistics Development Group plc LDG.L 90 4.9 5.4 0.9 London Stock Exchange
Cryoport, Inc. CYRX 437 -80.2 5.7 0.8 NASDAQ Capital Market
Landstar System, Inc. LSTR 4,495 18.4 26.8 4.9 NASDAQ Global Select
Allcargo Terminals Limited ATL.NS 81 1.6 23.6 2.7 National Stock Exchange of India
Sankyu Inc. 9065.T 3,005 6.1 14.3 1.5 Tokyo
Konoike Transport Co., Ltd. 9025.T 1,222 6.6 12.6 1.2 Tokyo
TVS Supply Chain Solutions Limited TVSSCS.BO 669 9.5 -429.0 3.2 Bombay Stock Exchange
The Sumitomo Warehouse Co., Ltd. 9303.T 1,637 5.7 12.0 0.9 Tokyo
Clasquin SA ALCLA.PA 387 9.5 17.7 5.9 Paris
Transport Corporation of India Limited TCI.BO 991 17.8 20.3 4.0 Bombay Stock Exchange
Shenzhen Prolto Supply Chain Management Co.,Ltd. 002769.SZ 437 -553.3 -104.3 2.8 Shenzhen
Gateway Distriparks Limited GATEWAY.BO 382 5.0 8.7 1.5 Bombay Stock Exchange
SAL Saudi Logistics Services Co 4263.SR 3,659 18.3 22.7 9.5 Saudi
CTI Logistics Limited CLX.AX 94 0.4 9.3 1.1 Australian Securities Exchange
Maruzen Showa Unyu Co., Ltd. 9068.T 1,021 6.5 14.9 1.1 Tokyo
KCTC Co. Ltd 009070.KS 121 -1.7 7.9 0.6 KSE
Allcargo Gati Limited ACLGATI.NS 104 21.2 73.7 1.1 National Stock Exchange of India
Mahindra Logistics Limited MAHLOG.BO 379 18.9 -68.1 5.8 Bombay Stock Exchange
Forward Air Corporation FWRD 927 2.1 -5.2 6.0 NASDAQ Global Select
NANSO Transport Co.,Ltd. 9034.T 91 3.0 10.1 0.6 Tokyo
Mainfreight Limited MFT.NZ 3,579 6.3 21.9 3.2 NZSE
TCI Express Limited TCIEXP.BO 299 19.5 23.2 2.6 Bombay Stock Exchange
Hextar Technologies Solutions Berhad 5136.KL 596 -125.3 -120.7 31.9 Kuala Lumpur
Hamakyorex Co., Ltd. 9037.T 768 5.0 12.6 1.3 Tokyo
Allcargo Logistics Limited ALLCARGO.BO 376 4.7 90.4 1.3 Bombay Stock Exchange
Jiayou International Logistics Co.,Ltd 603871.SS 2,117 9.8 8.8 1.9 Shanghai
YTO Express Group Co.,Ltd. 600233.SS 7,590 9.5 14.7 1.8 Shanghai
Mitsubishi Logistics Corporation 9301.T 2,933 7.9 13.9 1.2 Tokyo
CITIC Offshore Helicopter Co., Ltd. 000099.SZ 2,467 34.4 58.8 3.4 Shenzhen
Shenzhen Easttop Supply Chain Management Co., Ltd. 002889.SZ 844 21.2 24.0 1.8 Shenzhen
Dongbang Transport Logistics Co., Ltd. 004140.KS 105 -1.1 9.0 0.9 KSE
Aramex PJSC ARMX.AE 1,080 4.3 35.2 1.6 Dubai
Hyundai Glovis Co., Ltd. 086280.KS 9,618 5.1 11.2 1.5 KSE
Worldgate Global Logistics Ltd 8292.HK 90 -51.7 -36.0 8.9 HKSE
Silk Logistics Holdings Limited SLH.AX 114 -3.0 -192.4 2.2 Australian Securities Exchange
Guangzhou Jiacheng International Logistics Co.,Ltd. 603535.SS 901 20.2 22.8 1.7 Shanghai
Transport Corporation of India Limited TCI.NS 992 17.8 20.3 4.0 National Stock Exchange of India
Taiwan Pelican Express Co., Ltd. 2642.TW 83 6.7 -33.8 1.2 Taiwan
Soonest Express Co., Ltd. 2643.TWO 82 7.2 10.8 1.3 Taipei Exchange
PT Indonesia Kendaraan Terminal Tbk IPCC.JK 123 8.6 8.1 1.6 Jakarta Stock Exchange
Armlogi Holding Corp. common stock BTOC 66 7.5 -6.4 2.1 Nasdaq
FAR Intl Hldg Grp Co Ltd 2516.HK 68 0.6 7.0 0.7 HKSE
JD Logistics, Inc. 2618.HK 11,331 7.7 12.3 1.4 HKSE
Freightways Group Limited FRW.NZ 1,206 6.9 27.7 4.1 NZSE
Kuehne + Nagel International AG KNIN.SW 24,894 6.9 17.4 10.4 Swiss Exchange
Allcargo Gati Limited ACLGATI.BO 104 21.2 73.7 1.1 Bombay Stock Exchange
Deutsche Post AG DHL.DE 55,301 2.5 14.2 2.0 Frankfurt Stock Exchange
K&S Corporation Limited KSC.AX 307 5.7 16.1 1.4 Australian Securities Exchange
TVS Supply Chain Solutions Limited TVSSCS.NS 668 9.5 -429.0 3.2 National Stock Exchange of India
ZTO Express (Cayman) Inc. ZTO 16,116 8.8 12.2 1.8 New York Stock Exchange
Allcargo Terminals Limited ATL.BO 80 1.6 23.6 2.7 Bombay Stock Exchange
GXO Logistics, Inc. GXO 6,071 8.7 97.5 2.1 New York Stock Exchange
Y.U.D.Yangtze River Investment Industry Co.,Ltd. 600119.SS 458 -44.2 -41.5 23.6 Shanghai
Trancom Co., Ltd. 9058.T 645 19.0 31.5 1.8 Tokyo
Triple i Logistics Public Company Limited III.BK 93 5.7 8.5 0.9 Thailand
CTS International Logistics Corporation Limited 603128.SS 1,137 12.6 16.7 1.3 Shanghai
Dalrymple Bay Infrastructure Limited DBI.AX 1,550 1.9 27.2 2.0 Australian Securities Exchange
Ritco Logistics Limited RITCO.BO 89 5.7 18.4 2.4 Bombay Stock Exchange
J&T Global Express Ltd 1519.HK 11,925 24.8 116.4 4.1 HKSE
CCS Supply Chain Management Co., Ltd. 600180.SS 673 7.2 -1,755.0 0.6 Shanghai
CJ Logistics Corporation 000120.KS 1,200 -1.4 7.1 0.4 KSE
Xinjiang Tianshun Supply Chain Co., Ltd. 002800.SZ 321 95.0 327.6 4.4 Shenzhen
Huaihe Energy (Group) Co.,Ltd 600575.SS 1,878 8.8 16.4 1.1 Shanghai
Sebang Co., Ltd 004365.KS 204 2.3 3.9 0.3 KSE
Hansol Logistics Co., Ltd. 009180.KS 63 2.0 12.1 0.7 KSE
Eastern Air Logistics Co., Ltd. 601156.SS 3,170 5.2 8.8 1.3 Shanghai
Proficient Auto Logistics, Inc. Common Stock PAL 216 6.2 -23.3 0.6 Nasdaq
Guangdong Jushen Logistics Co., Ltd. 001202.SZ 328 16.7 25.0 2.5 Shenzhen
Hanjin Transportation Co., Ltd. 002320.KS 220 -5.7 -232.7 0.2 KSE