Valuation SATS Ltd.

Stocks

Market Closed - Singapore S.E. 08:04:34 28/10/26 pm AEDT			5-day change	1st Jan Change
3.700 ^SGD	+2.21%		+2.21%	-2.89%

01/10	SATS Ltd( SGX:S58) commences an Equity Buyback Plan for 29,728,319 shares, representing 10% of its issued share capital., under the authorization approved on July 17, 2026.	CI
03/09	SATS Updates $3 Billion Debt Program, Adds New Issuer	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,870	4,150	3,876	4,577	5,199	5,381	-	-
Change	-	-14.79%	-6.6%	18.09%	13.61%	3.49%	-	-
Enterprise Value (EV) ¹	4,595	4,922	7,309	8,127	8,583	8,463	8,205	7,573
Change	-	7.12%	48.5%	11.19%	5.62%	-1.39%	-3.05%	-7.7%
P/E	241x	-127x	68.4x	19x	18.7x	16.9x	14.2x	12.4x
PBR	3.04x	1.62x	1.63x	1.77x	1.89x	1.8x	1.65x	1.39x
PEG	-	1x	-0x	0x	1.2x	1.2x	0.8x	0.8x
Capitalization / Revenue	4.14x	2.36x	0.75x	0.79x	0.82x	0.79x	0.75x	0.71x
EV / Revenue	3.9x	2.8x	1.42x	1.4x	1.35x	1.25x	1.14x	0.99x
EV / EBITDA	48.8x	28.4x	8.21x	7.84x	7.49x	6.94x	6.26x	5.38x
EV / EBIT	-108x	-103x	29.9x	17.1x	15.8x	14.8x	12.6x	10.6x
EV / FCF	-295x	-124x	22.4x	12.1x	12.5x	12.6x	11.3x	9.55x
FCF Yield	-0.34%	-0.81%	4.47%	8.24%	7.99%	7.95%	8.85%	10.5%
Dividend per Share ²	-	-	0.015	0.05	0.07	0.0738	0.0908	0.117
Rate of return	-	-	0.58%	1.62%	1.99%	2.04%	2.51%	3.23%
EPS ²	0.018	-0.022	0.038	0.162	0.188	0.2147	0.2547	0.293
Distribution rate	-	-	39.5%	30.9%	37.2%	34.4%	35.6%	39.9%
Net sales ¹	1,177	1,758	5,150	5,821	6,346	6,795	7,204	7,612
EBITDA ¹	94.2	173.2	890.6	1,036	1,146	1,220	1,310	1,409
EBIT ¹	-42.6	-48	244.2	475.7	543.3	572.3	651.5	712
Net income ¹	20.4	-26.5	56.4	243.8	285.2	321.9	381.1	433.9
Net Debt ¹	-275.2	772	3,433	3,550	3,384	3,083	2,824	2,192
Reference price ²	4.340	2.790	2.600	3.080	3.520	3.620	3.620	3.620
Nbr of stocks (in thousands)	1,122,088	1,487,296	1,490,631	1,485,900	1,477,101	1,486,416	-	-
Announcement Date	30/5/22	29/5/23	29/5/24	23/5/25	25/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SATS LTD.	16.86x	1.25x	6.94x	2.04%	4.2B
AENA S.M.E., S.A.	17.25x	6.68x	11.31x	4.5%	45.13B
AIRPORTS OF THAILAND	44.72x	12.97x	22.93x	1.35%	25.9B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	22.63x	1.26x	9.55x	2.05%	15.37B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	20.06x	6.56x	12.45x	2.43%	13.35B
AÉROPORTS DE PARIS	18.25x	2.9x	8.57x	3.59%	12.31B
GMR AIRPORTS LIMITED	159.75x	8.03x	20.07x	-.--%	9.95B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	22.73x	3x	6.88x	2.24%	8.89B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	44.89x	16.38x	23.1x	1.64%	8.08B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	13.02x	4.16x	7.62x	6.45%	7.48B
Average	38.02x	6.32x	12.94x	2.63%	15.07B
Weighted average by Cap.	33.85x	7.00x	13.65x	2.9%