Based on the current share price, our estimates above would imply an EV/EBIT of 12x 2025e (11x adjusted for dividends). For FY’22e-‘23e, CTT is trading at 23-18x EV/EBIT, which is 20-30% below Nordic tech peers that have similar growth and profitability.