|
Delayed
Singapore S.E.
11:20:43 23/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 2.290 SGD | +1.78% |
|
+2.69% | -4.18% |
| 22/10 | UOB Kay Hian Adjusts CapitaLand Integrated Commercial Trust's Price Target to SG$3.11 | MT |
| 02/10 | CapitaLand Investment Earns Four-Star GRESB Rating | MT |
Company Valuation: CapitaLand Integrated Commercial Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,482 | 13,536 | 13,715 | 14,086 | 18,191 | 17,898 | - | - |
| Change | - | 0.4% | 1.32% | 2.71% | 29.14% | -1.61% | - | - |
| Enterprise Value (EV) 1 | 21,294 | 22,873 | 23,052 | 22,875 | 28,031 | 27,981 | 28,125 | 28,575 |
| Change | - | 7.41% | 0.78% | -0.77% | 22.54% | -0.18% | 0.51% | 1.6% |
| P/E | 12.2x | 18.7x | 15.9x | 14.2x | 19x | 18x | 17.4x | 17.9x |
| PBR | 0.99x | 0.96x | 0.97x | 0.91x | 1.12x | 1.04x | 1.04x | 1.03x |
| PEG | - | -0.5x | 0.8x | 2.92x | -2.66x | -27.66x | 5.61x | -7.38x |
| Capitalization / Revenue | 10.3x | 9.39x | 8.79x | 8.88x | 11.2x | 10.3x | 9.84x | 9.54x |
| EV / Revenue | 16.3x | 15.9x | 14.8x | 14.4x | 17.3x | 16.1x | 15.5x | 15.2x |
| EV / EBITDA | 24.6x | 23.8x | 22.4x | 21.8x | 25.9x | 23.4x | 22.6x | 22.1x |
| EV / EBIT | 24.7x | 23.9x | 22.5x | 21.8x | 25.9x | 24x | 22.9x | 22.7x |
| EV / FCF | 29x | 25.5x | 24x | 26.4x | 34.5x | 17.8x | 21x | 20.7x |
| FCF Yield | 3.45% | 3.92% | 4.17% | 3.78% | 2.89% | 5.61% | 4.76% | 4.83% |
| Dividend per Share 2 | 0.104 | 0.1058 | 0.1075 | 0.1088 | 0.1158 | 0.1204 | 0.1255 | 0.1296 |
| Rate of return | 5.1% | 5.19% | 5.22% | 5.64% | 4.85% | 5.35% | 5.58% | 5.76% |
| EPS 2 | 0.1668 | 0.1089 | 0.1294 | 0.1357 | 0.126 | 0.1252 | 0.1291 | 0.1259 |
| Distribution rate | 62.4% | 97.2% | 83.1% | 80.2% | 91.9% | 96.2% | 97.2% | 103% |
| Net sales 1 | 1,305 | 1,442 | 1,560 | 1,586 | 1,619 | 1,740 | 1,818 | 1,876 |
| EBITDA 1 | 867.1 | 961.6 | 1,031 | 1,049 | 1,082 | 1,197 | 1,245 | 1,295 |
| EBIT 1 | 862.3 | 957.4 | 1,027 | 1,048 | 1,082 | 1,168 | 1,226 | 1,259 |
| Net income 1 | 1,083 | 725.9 | 869.2 | 933.7 | 937.3 | 1,039 | 1,033 | 1,022 |
| Net Debt 1 | 7,812 | 9,337 | 9,337 | 8,789 | 9,840 | 10,083 | 10,228 | 10,677 |
| Reference price 2 | 2.040 | 2.040 | 2.060 | 1.930 | 2.390 | 2.250 | 2.250 | 2.250 |
| Nbr of stocks (in thousands) | 66,08,618 | 66,35,122 | 66,57,723 | 72,98,470 | 76,11,318 | 79,54,480 | - | - |
| Announcement Date | 27/01/22 | 31/01/23 | 05/02/24 | 04/02/25 | 05/02/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.97x | 16.08x | 23.37x | 5.35% | 1.4TCr | |
| 37.23x | 18.03x | 22.66x | 3.38% | 12TCr | |
| 32.37x | 14.42x | 18.52x | 4.25% | 6.86TCr | |
| 37.85x | 14.92x | 15.42x | 5.72% | 5.38TCr | |
| 17.97x | 15.21x | 17.31x | 1.15% | 3.76TCr | |
| 13.88x | 24.7x | 27.05x | 3.61% | 1.64TCr | |
| 27.45x | 10.9x | 14.99x | 4.55% | 1.58TCr | |
| 8.15x | 11.78x | 14.43x | 6.12% | 1.46TCr | |
| 29.84x | 11.08x | 16.23x | 4.08% | 1.32TCr | |
| 15.06x | 10.92x | 15.86x | 6.7% | 1.24TCr | |
| Average | 23.78x | 14.80x | 18.58x | 4.49% | 3.67TCr | |
| Weighted average by Cap. | 30.07x | 15.79x | 19.38x | 4.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- C38U Stock
- Valuation CapitaLand Integrated Commercial Trust
Select your edition
All financial news and data tailored to specific country editions
