Company Valuation: Corporation Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 160.5 232.4 174.3 171.8 179.9 212.7
Change - 44.83% -25% -1.47% 4.76% 18.18%
Enterprise Value (EV) 1 77.26 129.9 58.52 47.19 62.41 73.67
Change - 68.15% -54.96% -19.37% 32.26% 18.05%
P/E 7.21x 11.9x 8.95x 7.93x 7.91x 9.83x
PBR 0.55x 0.75x 0.56x 0.53x 0.53x 0.61x
PEG - -1x -20.28x 0.6x 1.57x -2x
Capitalization / Revenue 0.34x 0.44x 0.32x 0.36x 0.37x 0.45x
EV / Revenue 0.16x 0.24x 0.11x 0.1x 0.13x 0.15x
EV / EBITDA 1.56x 2.62x 1.22x 0.95x 1.28x 1.58x
EV / EBIT 2.13x 3.62x 1.84x 1.4x 1.96x 2.49x
EV / FCF 4.08x 51.5x 2.02x 1.36x 2.13x 3.38x
FCF Yield 24.5% 1.94% 49.6% 73.6% 47% 29.6%
Dividend per Share 2 0.005 0.0075 0.0125 0.013 0.018 0.02
Rate of return 1.72% 1.79% 3.97% 4.13% 5.45% 5.13%
EPS 2 0.0402 0.0354 0.0352 0.0397 0.0417 0.0397
Distribution rate 12.4% 21.2% 35.5% 32.7% 43.2% 50.4%
Net sales 1 471.4 533.3 553 482.1 488.6 477.2
EBITDA 1 49.53 49.55 48.08 49.42 48.76 46.77
EBIT 1 36.27 35.86 31.83 33.68 31.81 29.64
Net income 1 22.25 19.57 19.49 21.8 22.75 21.62
Net Debt 1 -83.23 -102.5 -115.8 -124.6 -117.5 -139
Reference price 2 0.2900 0.4200 0.3150 0.3150 0.3300 0.3900
Nbr of stocks (in thousands) 5,53,416 5,53,416 5,53,416 5,45,297 5,45,297 5,45,297
Announcement Date 06/04/21 05/04/22 11/04/23 08/04/24 08/04/25 08/04/26
1SGD in Million2SGD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17Cr
30.71x1.14x7.7x4.12% 2.32TCr
25.97x2.57x12.23x2.14% 2.25TCr
-22.21x1.14x9.19x5.07% 1.86TCr
22.75x2.5x10.23x1.87% 706.1Cr
20.33x2.28x13.93x2.97% 512.68Cr
-9.81x1.19x7.17x4.3% 492.3Cr
-45.8x0.84x8.61x2.04% 458.77Cr
15.95x1.23x7.76x2.94% 347.76Cr
68.21x0.94x7.78x3.97% 329.84Cr
Average 11.79x 1.54x 9.40x 3.27% 930Cr
Weighted average by Cap. 12.63x 1.64x 9.65x 3.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Corporation Ltd.

Historical PBR trend

Valuation ratios - PBR - Corporation Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Corporation Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Corporation Ltd.

  1. Stock Market
  2. Stocks
  3. DM0 Stock
  4. Valuation Corporation Ltd.