CAPITALAND INDIA TRUST |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.07 SGD | -0.93% |
|
+0.94% | -6.14% |
| May. 16 | CapitaLand India Trust Names New CEO-Designate | MT |
| May. 15 | CapitaLand India Trust Announces CEO Changes | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,772 | 1,585 | 1,639 | 1,312 | 1,521 | 1,447 | - | - |
| Enterprise Value (EV) 1 | 1,772 | 2,304 | 2,561 | 2,384 | 2,726 | 2,845 | 2,969 | 3,178 |
| P/E ratio | 9.19 x | 12.1 x | 8.51 x | 9.53 x | 9.64 x | 11.5 x | 10.5 x | 8.55 x |
| Yield | 5.81% | 6.4% | 5.49% | 7.25% | 5.66% | 6.87% | 7.57% | 8.05% |
| Capitalization / Revenue | 11.8 x | 8.27 x | 8.5 x | 6.23 x | 6.5 x | 5.2 x | 4.47 x | 3.95 x |
| EV / Revenue | 11.8 x | 12 x | 13.3 x | 11.3 x | 11.6 x | 10.2 x | 9.16 x | 8.67 x |
| EV / EBITDA | - | 18.4 x | 19 x | 16.4 x | 17.5 x | 15.2 x | 13.6 x | 12.9 x |
| EV / FCF | - | - | 17.5 x | -36.1 x | -23.5 x | -20.8 x | -10.3 x | 77.5 x |
| FCF Yield | - | - | 5.71% | -2.77% | -4.25% | -4.82% | -9.67% | 1.29% |
| Price to Book | - | 1.28 x | 1.2 x | 1.02 x | 0.98 x | 0.95 x | 0.89 x | 0.79 x |
| Nbr of stocks (in thousands) | 1,143,269 | 1,148,420 | 1,154,079 | 1,161,087 | 1,333,818 | 1,340,172 | - | - |
| Reference price 2 | 1.550 | 1.380 | 1.420 | 1.130 | 1.140 | 1.080 | 1.080 | 1.080 |
| Announcement Date | 1/30/20 | 1/28/21 | 1/26/22 | 3/23/23 | 1/29/24 | - | - | - |
1SGD in Million2SGD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 150.3 | 191.7 | 192.7 | 210.6 | 234.1 | 278.3 | 324 | 366.8 |
| EBITDA 1 | - | 125.1 | 134.6 | 145.6 | 155.5 | 187 | 217.9 | 246 |
| EBIT 1 | - | 124.7 | 133.8 | 144.6 | 154.3 | 184.3 | 215.8 | 248.2 |
| Operating Margin | - | 65.04% | 69.44% | 68.66% | 65.93% | 66.21% | 66.6% | 67.66% |
| Earnings before Tax (EBT) 1 | - | 193.3 | 268.1 | 218.5 | 244.5 | 189.9 | 155.3 | 361.8 |
| Net income 1 | - | 130.7 | 192.3 | 137.4 | 147.4 | 149.8 | 180.5 | 253.6 |
| Net margin | - | 68.2% | 99.77% | 65.24% | 62.99% | 53.81% | 55.71% | 69.14% |
| EPS 2 | 0.1686 | 0.1140 | 0.1669 | 0.1186 | 0.1183 | 0.0937 | 0.1029 | 0.1264 |
| Free Cash Flow 1 | - | - | 146.3 | -66.11 | -115.9 | -137 | -287 | 41 |
| FCF margin | - | - | 75.94% | -31.39% | -49.5% | -49.22% | -88.57% | 11.18% |
| FCF Conversion (EBITDA) | - | - | 108.77% | - | - | - | - | 16.67% |
| FCF Conversion (Net income) | - | - | 76.11% | - | - | - | - | 16.17% |
| Dividend per Share 2 | 0.0900 | 0.0883 | 0.0780 | 0.0819 | 0.0645 | 0.0742 | 0.0818 | 0.0870 |
| Announcement Date | 1/30/20 | 1/28/21 | 1/26/22 | 3/23/23 | 1/29/24 | - | - | - |
1SGD in Million2SGD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 S1 | 2025 S2 |
|---|---|---|
| Net sales 1 | 110 | 124 |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | - | - |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | - | - |
1SGD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 719 | 922 | 1,072 | 1,206 | 1,397 | 1,521 | 1,731 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 5.746 x | 6.855 x | 7.366 x | 7.753 x | 7.473 x | 6.981 x | 7.036 x |
| Free Cash Flow 1 | - | - | 146 | -66.1 | -116 | -137 | -287 | 41 |
| ROE (net income / shareholders' equity) | - | 10.5% | 14.8% | 10.4% | 10.4% | 8.13% | 8.9% | 9.99% |
| ROA (Net income/ Total Assets) | - | 5% | 6.64% | 4.32% | 4.24% | 3.87% | 4.31% | 5.53% |
| Assets 1 | - | 2,614 | 2,895 | 3,178 | 3,474 | 3,868 | 4,187 | 4,590 |
| Book Value Per Share 2 | - | 1.080 | 1.180 | 1.110 | 1.160 | 1.140 | 1.210 | 1.370 |
| Cash Flow per Share 2 | - | 0.1200 | 0.1300 | 0.1300 | 0.2000 | 0.1200 | 0.1300 | 0.1800 |
| Capex 1 | - | 87.5 | 223 | 211 | 361 | 239 | 231 | 143 |
| Capex / Sales | - | 45.67% | 115.68% | 100.37% | 154.19% | 85.98% | 71.31% | 39.02% |
| Announcement Date | 1/30/20 | 1/28/21 | 1/26/22 | 3/23/23 | 1/29/24 | - | - | - |
1SGD in Million2SGD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.08
SGD
Average target price
1.268
SGD
Spread / Average Target
+17.36%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.14% | 1.07B | |
| -4.25% | 47.88B | |
| -2.41% | 21.63B | |
| +3.59% | 15.81B | |
| +17.66% | 11.92B | |
| -3.40% | 9.84B | |
| -12.87% | 8.61B | |
| -1.98% | 8.38B | |
| +2.76% | 7.86B | |
| -16.98% | 5.83B |
- Stock Market
- Equities
- CY6U Stock
- Financials CapitaLand India Trust
