Stock CJLU NETLINK NBN TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials NetLink NBN Trust

Equities

CJLU

SG1DH9000006

Integrated Telecommunications Services

Market Closed - Singapore S.E.
Other stock markets
 05:04:25 2024-05-31 am EDT 		5-day change 1st Jan Change
0.835 SGD -0.60% Intraday chart for NetLink NBN Trust -4.02% -0.60%
May. 21 UOB Kay Hian Adjust Netlink NBN Trust’s Price Target to SG$0.98 From SG$1.01, Keeps at Buy MT
May. 17 NetLink NBN Trust's Fiscal H2 Distribution per Unit Rises 1.1% MT

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,527 3,683 3,800 3,351 3,332 3,254 - -
Enterprise Value (EV) 1 4,044 4,177 4,352 3,916 3,332 3,781 3,804 3,570
P/E ratio 45.3 x 38.9 x 41.7 x 30.7 x 32.3 x 30.7 x 29.3 x 27.1 x
Yield 5.58% 5.38% 5.26% 6.09% - 6.23% 6.5% 6.49%
Capitalization / Revenue 9.53 x 9.99 x 10.1 x 8.31 x 8.1 x 7.83 x 7.71 x 7.58 x
EV / Revenue 10.9 x 11.3 x 11.5 x 9.71 x 8.1 x 9.1 x 9.02 x 8.31 x
EV / EBITDA 14.8 x 16 x 16.5 x 13.3 x 11.4 x 12.7 x 12.6 x 11.7 x
EV / FCF 21.6 x 20.4 x 23.5 x 20.7 x - 19.2 x 17.4 x -
FCF Yield 4.62% 4.89% 4.25% 4.83% - 5.21% 5.75% -
Price to Book 1.21 x 1.31 x 1.4 x 1.27 x - 1.33 x 1.38 x 1.3 x
Nbr of stocks (in thousands) 3,896,971 3,896,971 3,896,971 3,896,971 3,896,971 3,896,971 - -
Reference price 2 0.9050 0.9450 0.9750 0.8600 0.8550 0.8350 0.8350 0.8350
Announcement Date 5/6/20 5/11/21 5/17/22 5/18/23 5/16/24 - - -
1SGD in Million2SGD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 370.2 368.5 377.6 403.5 411.3 415.4 421.8 429.4
EBITDA 1 273.8 260.7 264.1 295 292.4 297.7 302.5 306.4
EBIT 1 106 92.96 94.36 124.4 119.5 125.1 129.1 142
Operating Margin 28.65% 25.23% 24.99% 30.82% 29.05% 30.12% 30.6% 33.06%
Earnings before Tax (EBT) 1 71.87 91.64 87.08 109.2 101.1 107.5 111.5 122.6
Net income 1 78.11 94.81 91.26 109.3 103.2 107.4 112 120
Net margin 21.1% 25.73% 24.17% 27.08% 25.09% 25.86% 26.55% 27.96%
EPS 2 0.0200 0.0243 0.0234 0.0280 0.0265 0.0272 0.0285 0.0308
Free Cash Flow 1 187 204.3 184.9 189 - 196.9 218.7 -
FCF margin 50.51% 55.44% 48.95% 46.83% - 47.39% 51.84% -
FCF Conversion (EBITDA) 68.29% 78.34% 70% 64.06% - 66.13% 72.29% -
FCF Conversion (Net income) 239.38% 215.44% 202.55% 172.95% - 183.3% 195.31% -
Dividend per Share 2 0.0505 0.0508 0.0513 0.0524 - 0.0520 0.0543 0.0542
Announcement Date 5/6/20 5/11/21 5/17/22 5/18/23 5/16/24 - - -
1SGD in Million2SGD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1
Net sales 187 - - 97.9 101.7 - - - - - - - - -
EBITDA 126.9 - - - - - - - - - - - - -
EBIT 42.55 - - - - - - - - - - - - -
Operating Margin 22.76% - - - - - - - - - - - - -
Earnings before Tax (EBT) 44.71 - - - - - - - - - - - - -
Net income 1 50.02 - 25.46 27.6 - 27.24 28.24 24.64 32.22 21.46 32.2 32.2 21.46 -
Net margin 26.75% - - 28.19% - - - - - - - - - -
EPS 2 - - 0.0100 - - - - - - 0.005510 0.008260 0.008260 0.005510 -
Dividend per Share 2 - - 0.0257 - 0.0262 - - - - - 0.0250 - 0.0250 -
Announcement Date 5/11/21 2/17/22 5/17/22 8/15/22 11/2/22 2/13/23 8/17/23 11/3/23 2/6/24 - - - - -
1SGD in Million2SGD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 517 494 552 565 - 527 550 316
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.889 x 1.895 x 2.091 x 1.914 x - 1.77 x 1.819 x 1.033 x
Free Cash Flow 1 187 204 185 189 - 197 219 -
ROE (net income / shareholders' equity) 2.63% 3.32% 3.31% 4.09% - 4.26% 4.6% 5.05%
ROA (Net income/ Total Assets) 1.84% 2.28% 2.24% 2.72% - 2.78% 3.08% -
Assets 1 4,245 4,166 4,078 4,022 - 3,871 3,642 -
Book Value Per Share 2 0.7500 0.7200 0.7000 0.6800 - 0.6300 0.6100 0.6400
Cash Flow per Share 2 0.0700 0.0700 0.0700 0.7300 - 0.0700 0.0800 -
Capex 1 75.5 60.2 73.9 96.7 - 90.8 81.5 60
Capex / Sales 20.4% 16.35% 19.56% 23.98% - 21.86% 19.32% 13.97%
Announcement Date 5/6/20 5/11/21 5/17/22 5/18/23 5/16/24 - - -
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

Ratings for NetLink NBN Trust

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
0.835 SGD
Average target price
0.9668 SGD
Spread / Average Target
+15.78%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wired Telecommunications Carriers

1st Jan change Capi.
NETLINK NBN TRUST Stock NetLink NBN Trust
-0.60% 2.41B
JIANGSU BROADCASTING CABLE INFORMATION NETWORK CORPORATION LIMITED Stock Jiangsu Broadcasting Cable Information Network Corporation Limited
-7.96% 2B
MOSCOW CITY TELEPHONE NETWORK Stock Moscow City Telephone Network
-.--% 1.3B
AUSSIE BROADBAND LIMITED Stock Aussie Broadband Limited
-11.79% 675M
HUBEI RADIO & TELEVISION INFORMATION NETWORK CO., LTD. Stock Hubei Radio & Television Information Network Co., Ltd.
-22.92% 580M
MOBILE TELECOMMUNICATIONS LIMITED Stock Mobile Telecommunications Limited
+0.53% 305M
MAHANAGAR TELEPHONE NIGAM LIMITED Stock Mahanagar Telephone Nigam Limited
+9.87% 279M
TELE COLUMBUS AG Stock Tele Columbus AG
+22.64% 209M
IPS, INC. Stock IPS, Inc.
+4.30% 179M
TATTELECOM Stock Tattelecom
-.--% 114M
Wired Telecommunications Carriers
  1. Stock Market
  2. Equities
  3. CJLU Stock
  4. Financials NetLink NBN Trust