|
Market Closed -
Singapore S.E.
07:14:30 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 1.120 SGD | -0.88% |
|
-2.61% | -15.15% |
| 09/09 | Singapore Shares Remain in Red Over Escalating Hostilities in the Middle East | MT |
| 09/09 | Mapletree Logistics Trust Prices 500 Million Yuan Bond Issue | MT |
Company Valuation: Mapletree Logistics Trust
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,848 | 8,235 | 7,291 | 6,637 | 5,878 | 5,734 | - | - |
| Change | - | -6.92% | -11.47% | -8.97% | -11.45% | -2.44% | - | - |
| Enterprise Value (EV) 1 | 13,467 | 12,810 | 12,296 | 11,920 | 11,065 | 10,893 | 11,083 | 11,031 |
| Change | - | -4.88% | -4.01% | -3.06% | -7.18% | -1.55% | 1.74% | -0.47% |
| P/E | 10.7x | 15.1x | 23.9x | 35.9x | 23.2x | 19.1x | 18.9x | 19.6x |
| PBR | 1.25x | 1.19x | 1.06x | 1x | 0.91x | 0.87x | 0.89x | 0.9x |
| PEG | - | -0.4x | -0.5x | -0.9x | 0.6x | 1.1x | 13.16x | -5.43x |
| Capitalization / Revenue | 13x | 11.3x | 9.93x | 9.13x | 8.3x | 7.96x | 7.78x | 7.66x |
| EV / Revenue | 19.8x | 17.5x | 16.8x | 16.4x | 15.6x | 15.1x | 15x | 14.7x |
| EV / EBITDA | 26.4x | 24.6x | 23.7x | 22.6x | 21.2x | 21.1x | 20.7x | 20.4x |
| EV / EBIT | 26.5x | 24.8x | 23.9x | 22.8x | 21.5x | 20.9x | 20.7x | 20.4x |
| EV / FCF | -35.8x | 36.6x | 21.4x | 25.3x | 21.6x | 20.5x | 18.5x | 18.1x |
| FCF Yield | -2.79% | 2.73% | 4.66% | 3.95% | 4.62% | 4.87% | 5.4% | 5.53% |
| Dividend per Share 2 | 0.0879 | 0.0901 | 0.09 | 0.0805 | 0.0726 | 0.0719 | 0.0741 | 0.0752 |
| Rate of return | 4.75% | 5.27% | 6.17% | 6.15% | 6.31% | 6.42% | 6.62% | 6.71% |
| EPS 2 | 0.1723 | 0.1136 | 0.0611 | 0.0365 | 0.0496 | 0.0585 | 0.0593 | 0.0572 |
| Distribution rate | 51% | 79.3% | 147% | 221% | 146% | 123% | 125% | 131% |
| Net sales 1 | 678.6 | 730.6 | 733.9 | 727 | 708.3 | 720 | 737.2 | 749.1 |
| EBITDA 1 | 511 | 521.6 | 518.9 | 527.4 | 522.2 | 516.5 | 534.3 | 539.7 |
| EBIT 1 | 507.4 | 517.5 | 513.9 | 522 | 515.4 | 520.1 | 534.9 | 541.2 |
| Net income 1 | 762.9 | 545.1 | 303.1 | 183.5 | 254.5 | 316.8 | 316.2 | 316.2 |
| Net Debt 1 | 4,619 | 4,575 | 5,005 | 5,283 | 5,187 | 5,158 | 5,348 | 5,296 |
| Reference price 2 | 1.850 | 1.710 | 1.460 | 1.310 | 1.150 | 1.120 | 1.120 | 1.120 |
| Nbr of stocks (in thousands) | 4,782,707 | 4,816,004 | 4,993,959 | 5,066,733 | 5,110,907 | 5,119,897 | - | - |
| Announcement Date | 28/4/22 | 1/5/23 | 29/4/24 | 23/4/25 | 30/4/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.15x | 15.13x | 21.09x | 6.42% | 4.53B | |
| 40.77x | 19.05x | 24.33x | 3.15% | 129B | |
| 18.44x | 15.56x | 17.73x | 1.12% | 39.46B | |
| 33.54x | 15.55x | 22.02x | 3.2% | 10.64B | |
| 632.1x | 9.55x | 13.48x | 4.61% | 8.46B | |
| 26.01x | 13.47x | 19.69x | 3.22% | 8.14B | |
| 21.79x | 13.34x | 17.27x | 4.1% | 7.45B | |
| 33.84x | 11.59x | 15.81x | 4.16% | 7.16B | |
| 33.06x | 16.16x | 24.46x | 3.31% | 7.11B | |
| 10.01x | 18.02x | 18.8x | 6.14% | 5.86B | |
| Average | 86.87x | 14.74x | 19.47x | 3.94% | 22.78B | |
| Weighted average by Cap. | 55.69x | 17.11x | 21.81x | 3.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- M44U Stock
- Valuation Mapletree Logistics Trust
Select your edition
All financial news and data tailored to specific country editions
