Market Closed -
Singapore S.E.
05:06:02 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
1.95
SGD
|
0.00%
|
|
+0.52%
|
-5.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,074
|
13,977
|
13,482
|
13,536
|
13,715
|
13,127
|
-
|
-
|
Enterprise Value (EV)
1 |
12,433
|
22,519
|
21,294
|
22,873
|
23,052
|
22,547
|
22,677
|
22,779
|
P/E ratio
|
13
x
|
25.8
x
|
12.2
x
|
18.7
x
|
15.9
x
|
18.2
x
|
17.6
x
|
16.5
x
|
Yield
|
4.87%
|
4.02%
|
5.1%
|
5.19%
|
5.22%
|
5.59%
|
5.72%
|
6.12%
|
Capitalization / Revenue
|
11.5
x
|
18.8
x
|
10.3
x
|
9.39
x
|
8.79
x
|
8.42
x
|
8.25
x
|
7.99
x
|
EV / Revenue
|
15.8
x
|
30.2
x
|
16.3
x
|
15.9
x
|
14.8
x
|
14.5
x
|
14.3
x
|
13.9
x
|
EV / EBITDA
|
24.6
x
|
49
x
|
24.6
x
|
23.8
x
|
22.4
x
|
21.5
x
|
21.1
x
|
20.4
x
|
EV / FCF
|
32.3
x
|
64.5
x
|
29
x
|
25.5
x
|
24
x
|
18.9
x
|
19.5
x
|
18.6
x
|
FCF Yield
|
3.09%
|
1.55%
|
3.45%
|
3.92%
|
4.17%
|
5.29%
|
5.13%
|
5.38%
|
Price to Book
|
1.17
x
|
1.07
x
|
0.99
x
|
0.96
x
|
0.97
x
|
0.92
x
|
0.92
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
3,688,804
|
6,470,704
|
6,608,618
|
6,635,122
|
6,657,723
|
6,731,563
|
-
|
-
|
Reference price
2 |
2.460
|
2.160
|
2.040
|
2.040
|
2.060
|
1.950
|
1.950
|
1.950
|
Announcement Date
|
1/21/20
|
1/20/21
|
1/27/22
|
1/31/23
|
2/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
786.7
|
745.2
|
1,305
|
1,442
|
1,560
|
1,559
|
1,591
|
1,643
|
EBITDA
1 |
505.7
|
459.2
|
867.1
|
961.6
|
1,031
|
1,051
|
1,073
|
1,119
|
EBIT
1 |
504
|
456.9
|
862.3
|
957.4
|
1,027
|
1,034
|
1,057
|
1,096
|
Operating Margin
|
64.06%
|
61.31%
|
66.07%
|
66.41%
|
65.8%
|
66.31%
|
66.43%
|
66.7%
|
Earnings before Tax (EBT)
1 |
696.9
|
349.7
|
1,102
|
730
|
879.3
|
764.8
|
788.1
|
822.6
|
Net income
1 |
696.9
|
349.8
|
1,083
|
725.9
|
869.2
|
737.1
|
772.3
|
813.3
|
Net margin
|
88.58%
|
46.94%
|
82.99%
|
50.35%
|
55.72%
|
47.29%
|
48.54%
|
49.5%
|
EPS
2 |
0.1890
|
0.0836
|
0.1668
|
0.1089
|
0.1294
|
0.1070
|
0.1109
|
0.1184
|
Free Cash Flow
1 |
384.8
|
349
|
733.7
|
896.2
|
961.2
|
1,193
|
1,163
|
1,226
|
FCF margin
|
48.91%
|
46.83%
|
56.22%
|
62.16%
|
61.62%
|
76.54%
|
73.07%
|
74.61%
|
FCF Conversion (EBITDA)
|
76.09%
|
75.99%
|
84.61%
|
93.2%
|
93.21%
|
113.5%
|
108.35%
|
109.57%
|
FCF Conversion (Net income)
|
55.21%
|
99.76%
|
67.74%
|
123.46%
|
110.58%
|
161.85%
|
150.54%
|
150.71%
|
Dividend per Share
2 |
0.1197
|
0.0869
|
0.1040
|
0.1058
|
0.1075
|
0.1091
|
0.1116
|
0.1193
|
Announcement Date
|
1/21/20
|
1/20/21
|
1/27/22
|
1/31/23
|
2/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
|
645.7
|
-
|
-
|
659.4
|
687.6
|
754.1
|
774.8
|
785.2
|
768.9
|
768.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
521.2
|
-
|
-
|
EBIT
1 |
430
|
217.3
|
217.3
|
432.3
|
459.9
|
497.5
|
508
|
518.5
|
508
|
508
|
Operating Margin
|
66.59%
|
-
|
-
|
65.56%
|
66.88%
|
65.97%
|
65.56%
|
66.04%
|
66.07%
|
66.07%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
481.3
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
387.8
|
475.5
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
50.06%
|
60.57%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0583
|
0.0712
|
-
|
-
|
Dividend per Share
2 |
0.0518
|
0.0300
|
0.0300
|
-
|
0.0522
|
-
|
0.0530
|
-
|
-
|
-
|
Announcement Date
|
7/28/21
|
7/27/22
|
1/27/22
|
1/27/22
|
7/27/22
|
1/31/23
|
7/31/23
|
2/5/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,359
|
8,543
|
7,812
|
9,337
|
9,337
|
9,420
|
9,550
|
9,653
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.641
x
|
18.6
x
|
9.009
x
|
9.71
x
|
9.054
x
|
8.962
x
|
8.901
x
|
8.628
x
|
Free Cash Flow
1 |
385
|
349
|
734
|
896
|
961
|
1,193
|
1,163
|
1,226
|
ROE (net income / shareholders' equity)
|
6.34%
|
3.36%
|
8.11%
|
5.23%
|
6.15%
|
5.01%
|
5.2%
|
5.49%
|
ROA (Net income/ Total Assets)
|
4.15%
|
2.05%
|
4.8%
|
3.06%
|
3.52%
|
3.04%
|
3.13%
|
3.39%
|
Assets
1 |
16,802
|
17,074
|
22,564
|
23,704
|
24,703
|
24,216
|
24,683
|
24,010
|
Book Value Per Share
2 |
2.110
|
2.010
|
2.060
|
2.120
|
2.130
|
2.120
|
2.120
|
2.160
|
Cash Flow per Share
2 |
0.1400
|
0.0900
|
0.1300
|
0.1500
|
0.1600
|
0.1500
|
0.1400
|
0.1700
|
Capex
1 |
127
|
45
|
93.8
|
127
|
119
|
89.5
|
74.5
|
53.1
|
Capex / Sales
|
16.11%
|
6.04%
|
7.19%
|
8.84%
|
7.6%
|
5.74%
|
4.68%
|
3.23%
|
Announcement Date
|
1/21/20
|
1/20/21
|
1/27/22
|
1/31/23
|
2/5/24
|
-
|
-
|
-
|
Last Close Price
1.95
SGD Average target price
2.181
SGD Spread / Average Target +11.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.34% | 9.71B | | -4.44% | 47.78B | | -2.17% | 21.69B | | +1.90% | 13.71B | | +17.51% | 11.81B | | -14.52% | 8.51B | | -0.56% | 8.5B | | +3.08% | 7.82B | | -18.06% | 5.75B | | +7.55% | 5.42B |
Other Commercial REITs
|