Valuation CapitaLand Integrated Commercial Trust

Stocks

Delayed Singapore S.E. 12:38:41 12/11/26 pm AEDT			5-day change	1st Jan Change
2.340 ^SGD	0.00%		-0.84%	-1.67%

29/10	CapitaLand Integrated Commercial Trust Posts Higher Q3 Income, Revenue Up	MT
22/10	UOB Kay Hian Adjusts CapitaLand Integrated Commercial Trust's Price Target to SG$3.11	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,482	13,536	13,715	14,086	18,191	18,659	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	2.57%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	28,830	28,978	29,331
Change	-	7.41%	0.78%	-0.77%	22.54%	2.85%	0.51%	1.22%
P/E	12.2x	18.7x	15.9x	14.2x	19x	18.5x	18x	18.6x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.08x	1.08x	1.07x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	75.19x	6.4x	-6.16x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	10.7x	10.2x	9.98x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	16.6x	15.9x	15.7x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	24.3x	23.4x	22.8x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	24.5x	23.5x	23.2x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	18.6x	21.9x	21.4x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.38%	4.57%	4.67%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1202	0.1254	0.1291
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	5.13%	5.36%	5.52%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.1263	0.1299	0.1259
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	95.1%	96.5%	103%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,742	1,821	1,869
EBITDA ¹	867.1	961.6	1,031	1,049	1,082	1,187	1,238	1,288
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,175	1,232	1,267
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,041	1,036	1,013
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	10,171	10,319	10,671
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.340	2.340	2.340
Nbr of stocks (in thousands)	6,608,618	6,635,122	6,657,723	7,298,470	7,611,318	7,974,049	-	-
Announcement Date	27/1/22	31/1/23	5/2/24	4/2/25	5/2/26	-	-	-

¹SGD in Million²SGD

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.($)
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.76x	16.69x	24.48x	5.07%	14.73B
PROLOGIS, INC.	33.81x	18.26x	21.73x	3.3%	124B
SIMON PROPERTY GROUP, INC.	39.54x	15.35x	20.01x	3.84%	75.61B
REALTY INCOME CORPORATION	38.53x	15.17x	15.6x	5.48%	56.62B
GOODMAN GROUP	19.95x	16.83x	19.19x	1.03%	40.79B
KIMCO REALTY CORPORATION	27.6x	11.49x	15.34x	4.2%	17.06B
SEGRO PLC	14.11x	22.83x	27.58x	3.56%	16.57B
UNIBAIL-RODAMCO-WESTFIELD SE	9.02x	12.15x	14.65x	5.79%	15.33B
REGENCY CENTERS CORPORATION	30.92x	11.42x	17.32x	3.99%	13.98B
LINK REAL ESTATE INVESTMENT TRUST	16.43x	11.56x	16.79x	6.14%	13.49B
Average	24.87x	15.18x	19.27x	4.24%	39B
Weighted average by Cap.	30.78x	16.21x	19.69x	3.82%