Market Closed -
Singapore S.E.
05:12:42 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
0.855
SGD
|
+0.59%
|
|
-1.72%
|
-8.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,175
|
3,817
|
4,176
|
3,405
|
3,518
|
3,265
|
-
|
-
|
Enterprise Value (EV)
1 |
6,171
|
6,037
|
6,713
|
6,071
|
5,715
|
5,871
|
5,902
|
5,883
|
P/E ratio
|
35.4
x
|
-249
x
|
18.1
x
|
8.46
x
|
20.8
x
|
19.5
x
|
18.1
x
|
17.3
x
|
Yield
|
4.5%
|
5.12%
|
5.15%
|
6.51%
|
6.24%
|
6.86%
|
6.94%
|
7.11%
|
Capitalization / Revenue
|
25.4
x
|
22.4
x
|
19.3
x
|
15.5
x
|
15.1
x
|
12.9
x
|
12.3
x
|
11.9
x
|
EV / Revenue
|
37.6
x
|
35.5
x
|
31
x
|
27.7
x
|
24.5
x
|
23.3
x
|
22.2
x
|
21.4
x
|
EV / EBITDA
|
85.5
x
|
75
x
|
59.4
x
|
53.2
x
|
43.6
x
|
38.8
x
|
36.5
x
|
34
x
|
EV / FCF
|
66.7
x
|
57.8
x
|
59.1
x
|
37.4
x
|
33.6
x
|
27.2
x
|
22
x
|
21.8
x
|
FCF Yield
|
1.5%
|
1.73%
|
1.69%
|
2.67%
|
2.97%
|
3.67%
|
4.54%
|
4.6%
|
Price to Book
|
0.91
x
|
0.85
x
|
0.86
x
|
0.66
x
|
0.7
x
|
0.63
x
|
0.63
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
3,366,800
|
3,407,825
|
3,695,419
|
3,742,223
|
3,782,553
|
3,818,346
|
-
|
-
|
Reference price
2 |
1.240
|
1.120
|
1.130
|
0.9100
|
0.9300
|
0.8550
|
0.8550
|
0.8550
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/25/22
|
1/27/23
|
1/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
164.1
|
170.2
|
216.6
|
219.3
|
233.1
|
252.2
|
265.3
|
275.1
|
EBITDA
1 |
72.21
|
80.44
|
113
|
114.2
|
130.9
|
151.3
|
161.9
|
173.2
|
EBIT
1 |
69.66
|
80.44
|
113
|
114.1
|
130.9
|
138.2
|
151.9
|
158.8
|
Operating Margin
|
42.46%
|
47.25%
|
52.16%
|
52.05%
|
56.14%
|
54.79%
|
57.26%
|
57.74%
|
Earnings before Tax (EBT)
1 |
153
|
4.926
|
278.9
|
450.4
|
208.1
|
204.6
|
196.5
|
212.4
|
Net income
1 |
119.9
|
-15.1
|
231.7
|
405.4
|
168.6
|
174.9
|
185.8
|
194.5
|
Net margin
|
73.1%
|
-8.87%
|
106.99%
|
184.85%
|
72.32%
|
69.34%
|
70.03%
|
70.7%
|
EPS
2 |
0.0350
|
-0.004500
|
0.0626
|
0.1076
|
0.0447
|
0.0439
|
0.0474
|
0.0494
|
Free Cash Flow
1 |
92.58
|
104.5
|
113.7
|
162.2
|
169.9
|
215.5
|
268.1
|
270.4
|
FCF margin
|
56.43%
|
61.37%
|
52.48%
|
73.97%
|
72.89%
|
85.46%
|
101.07%
|
98.29%
|
FCF Conversion (EBITDA)
|
128.2%
|
129.86%
|
100.6%
|
142.08%
|
129.77%
|
142.39%
|
165.64%
|
156.16%
|
FCF Conversion (Net income)
|
77.19%
|
-
|
49.05%
|
40.02%
|
100.78%
|
123.24%
|
144.34%
|
139.03%
|
Dividend per Share
2 |
0.0558
|
0.0573
|
0.0582
|
0.0592
|
0.0580
|
0.0587
|
0.0594
|
0.0608
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/25/22
|
1/27/23
|
1/29/24
|
-
|
-
|
-
|
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
|
105.8
|
-
|
-
|
110.8
|
109.8
|
109.5
|
114.9
|
118.2
|
126.7
|
126.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
56.93
|
56.93
|
-
|
-
|
-
|
-
|
67.14
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
56.81%
|
-
|
-
|
Earnings before Tax (EBT)
|
129.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
104.2
|
-
|
63.79
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
98.44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.0200
|
0.0200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0294
|
0.0100
|
0.0100
|
-
|
0.0297
|
-
|
0.0290
|
-
|
-
|
-
|
Announcement Date
|
7/28/21
|
1/27/23
|
1/25/22
|
1/25/22
|
7/26/22
|
1/27/23
|
7/25/23
|
1/29/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,997
|
2,220
|
2,538
|
2,665
|
2,197
|
2,607
|
2,637
|
2,618
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
27.65
x
|
27.59
x
|
22.46
x
|
23.35
x
|
16.78
x
|
17.22
x
|
16.29
x
|
15.12
x
|
Free Cash Flow
1 |
92.6
|
104
|
114
|
162
|
170
|
216
|
268
|
270
|
ROE (net income / shareholders' equity)
|
2.49%
|
0.32%
|
4.29%
|
7.08%
|
2.79%
|
3.1%
|
3.26%
|
3.51%
|
ROA (Net income/ Total Assets)
|
1.57%
|
0.2%
|
2.85%
|
4.67%
|
1.75%
|
1.82%
|
1.86%
|
1.89%
|
Assets
1 |
7,617
|
-7,602
|
8,126
|
8,685
|
9,642
|
9,628
|
9,969
|
10,284
|
Book Value Per Share
2 |
1.360
|
1.320
|
1.320
|
1.370
|
1.320
|
1.360
|
1.350
|
1.330
|
Cash Flow per Share
2 |
0.0300
|
0.0300
|
0.0300
|
0.0400
|
0.0400
|
0.0500
|
0.0400
|
0.0500
|
Capex
1 |
113
|
39.7
|
5.12
|
94.9
|
7.29
|
11.4
|
11.6
|
11.6
|
Capex / Sales
|
68.72%
|
23.31%
|
2.36%
|
43.28%
|
3.13%
|
4.53%
|
4.36%
|
4.22%
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/25/22
|
1/27/23
|
1/29/24
|
-
|
-
|
-
|
Last Close Price
0.855
SGD Average target price
1.011
SGD Spread / Average Target +18.21% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.06% | 2.41B | | -7.59% | 46.2B | | -6.13% | 20.81B | | +2.80% | 15.66B | | +20.53% | 12.19B | | -4.85% | 9.76B | | -13.86% | 8.48B | | -2.03% | 8.37B | | +7.78% | 8.24B | | -1.81% | 5.73B |
Other Commercial REITs
|