Market Closed -
Singapore S.E.
05:06:00 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
35.31
SGD
|
-0.42%
|
|
-1.12%
|
+16.26%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,101
|
63,879
|
83,882
|
87,297
|
86,169
|
100,852
|
-
|
-
|
Enterprise Value (EV)
1 |
66,101
|
63,879
|
83,882
|
87,297
|
86,169
|
100,852
|
100,852
|
100,852
|
P/E ratio
|
10.5
x
|
13.8
x
|
12.5
x
|
10.8
x
|
8.63
x
|
9.51
x
|
9.64
x
|
9.54
x
|
Yield
|
4.75%
|
3.47%
|
3.67%
|
4.42%
|
5.75%
|
6.22%
|
6.68%
|
7.25%
|
Capitalization / Revenue
|
4.54
x
|
4.38
x
|
5.87
x
|
5.22
x
|
4.27
x
|
4.75
x
|
4.64
x
|
4.52
x
|
EV / Revenue
|
4.54
x
|
4.38
x
|
5.87
x
|
5.22
x
|
4.27
x
|
4.75
x
|
4.64
x
|
4.52
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.35
x
|
1.25
x
|
1.52
x
|
1.6
x
|
1.44
x
|
1.54
x
|
1.46
x
|
1.42
x
|
Nbr of stocks (in thousands)
|
2,809,534
|
2,806,173
|
2,825,176
|
2,830,992
|
2,837,056
|
2,844,110
|
-
|
-
|
Reference price
2 |
23.53
|
22.76
|
29.69
|
30.84
|
30.37
|
35.46
|
35.46
|
35.46
|
Announcement Date
|
2/12/20
|
2/9/21
|
2/13/22
|
2/13/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,544
|
14,592
|
14,297
|
16,709
|
20,180
|
21,253
|
21,726
|
22,319
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,286
|
8,434
|
7,828
|
9,412
|
12,124
|
12,295
|
12,451
|
12,690
|
Operating Margin
|
56.97%
|
57.8%
|
54.75%
|
56.33%
|
60.08%
|
57.85%
|
57.31%
|
56.86%
|
Earnings before Tax (EBT)
1 |
7,583
|
5,368
|
7,776
|
9,382
|
11,486
|
12,084
|
12,000
|
12,161
|
Net income
1 |
6,391
|
4,721
|
6,805
|
8,193
|
10,062
|
10,466
|
10,383
|
10,453
|
Net margin
|
43.94%
|
32.35%
|
47.6%
|
49.03%
|
49.86%
|
49.25%
|
47.79%
|
46.84%
|
EPS
2 |
2.236
|
1.645
|
2.373
|
2.864
|
3.518
|
3.730
|
3.677
|
3.715
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.118
|
0.7909
|
1.091
|
1.364
|
1.745
|
2.205
|
2.370
|
2.569
|
Announcement Date
|
2/12/20
|
2/9/21
|
2/13/22
|
2/13/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
6,840
|
3,561
|
3,293
|
3,747
|
3,792
|
4,544
|
4,626
|
4,936
|
5,045
|
5,192
|
5,007
|
5,557
|
5,350
|
5,324
|
5,197
|
5,375
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,721
|
1,893
|
1,622
|
2,103
|
2,134
|
2,719
|
2,456
|
3,054
|
3,114
|
3,154
|
2,802
|
3,478
|
-
|
-
|
-
|
-
|
Operating Margin
|
54.4%
|
53.16%
|
49.26%
|
56.12%
|
56.28%
|
59.84%
|
53.09%
|
61.87%
|
61.72%
|
60.75%
|
55.96%
|
62.59%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,963
|
1,589
|
2,048
|
2,088
|
2,541
|
2,705
|
2,956
|
3,084
|
3,001
|
2,445
|
2,884
|
2,960
|
2,900
|
2,735
|
2,960
|
Net income
1 |
-
|
1,700
|
1,393
|
1,801
|
1,815
|
2,236
|
2,341
|
2,571
|
2,629
|
2,593
|
2,269
|
2,951
|
-
|
-
|
-
|
2,560
|
Net margin
|
-
|
47.74%
|
42.3%
|
48.07%
|
47.86%
|
49.21%
|
50.61%
|
52.09%
|
52.11%
|
49.94%
|
45.32%
|
53.1%
|
-
|
-
|
-
|
47.62%
|
EPS
2 |
-
|
0.5864
|
0.4796
|
0.6386
|
0.6394
|
1.046
|
0.5400
|
0.9136
|
0.9182
|
0.9091
|
3.273
|
4.570
|
0.9400
|
0.9000
|
0.8100
|
0.9414
|
Dividend per Share
2 |
-
|
0.3000
|
0.3273
|
0.3273
|
0.3273
|
0.3273
|
0.3818
|
0.3818
|
0.4364
|
0.4364
|
0.4909
|
0.5400
|
0.7400
|
0.5400
|
0.6000
|
0.6000
|
Announcement Date
|
2/9/21
|
11/5/21
|
2/13/22
|
4/28/22
|
8/3/22
|
11/2/22
|
2/13/23
|
5/1/23
|
8/2/23
|
11/5/23
|
2/7/24
|
5/1/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.2%
|
9.1%
|
12.5%
|
15%
|
18%
|
16.5%
|
15.6%
|
15.2%
|
ROA (Net income/ Total Assets)
|
1.13%
|
0.75%
|
1.02%
|
1.12%
|
1.38%
|
1.39%
|
1.34%
|
1.29%
|
Assets
1 |
565,575
|
629,467
|
667,157
|
731,518
|
729,130
|
752,191
|
775,332
|
810,705
|
Book Value Per Share
2 |
17.40
|
18.30
|
19.50
|
19.20
|
21.00
|
23.10
|
24.30
|
25.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/9/21
|
2/13/22
|
2/13/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
35.46
SGD Average target price
38.14
SGD Spread / Average Target +7.57% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.45% | 74.59B | | +18.47% | 579B | | +14.32% | 301B | | +17.02% | 250B | | +25.74% | 216B | | +19.57% | 180B | | +23.83% | 168B | | +11.77% | 165B | | +6.22% | 147B | | -15.88% | 133B |
Other Banks
|