Market Closed -
Singapore S.E.
02:34:40 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
34.78
SGD
|
+1.05%
|
|
+5.08%
|
+14.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,101
|
63,879
|
83,882
|
87,297
|
86,169
|
98,919
|
-
|
-
|
Enterprise Value (EV)
1 |
66,101
|
63,879
|
83,882
|
87,297
|
86,169
|
98,919
|
98,919
|
98,919
|
P/E ratio
|
10.5
x
|
13.8
x
|
12.5
x
|
10.8
x
|
8.63
x
|
10
x
|
9.95
x
|
9.82
x
|
Yield
|
4.75%
|
3.47%
|
3.67%
|
4.42%
|
5.75%
|
6.18%
|
6.54%
|
7.28%
|
Capitalization / Revenue
|
4.54
x
|
4.38
x
|
5.87
x
|
5.22
x
|
4.27
x
|
4.78
x
|
4.65
x
|
4.54
x
|
EV / Revenue
|
4.54
x
|
4.38
x
|
5.87
x
|
5.22
x
|
4.27
x
|
4.78
x
|
4.65
x
|
4.54
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
|
1.55
x
|
1.47
x
|
1.41
x
|
Nbr of stocks (in thousands)
|
28,09,534
|
28,06,173
|
28,25,176
|
28,30,992
|
28,37,056
|
28,44,137
|
-
|
-
|
Reference price
2 |
23.53
|
22.76
|
29.69
|
30.84
|
30.37
|
34.78
|
34.78
|
34.78
|
Announcement Date
|
12/02/20
|
09/02/21
|
13/02/22
|
13/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,544
|
14,592
|
14,297
|
16,709
|
20,180
|
20,693
|
21,288
|
21,779
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,286
|
8,434
|
7,828
|
9,412
|
12,124
|
11,899
|
12,142
|
12,310
|
Operating Margin
|
56.97%
|
57.8%
|
54.75%
|
56.33%
|
60.08%
|
57.5%
|
57.04%
|
56.52%
|
Earnings before Tax (EBT)
1 |
7,583
|
5,368
|
7,776
|
9,382
|
11,486
|
11,492
|
11,737
|
11,916
|
Net income
1 |
6,391
|
4,721
|
6,805
|
8,193
|
10,062
|
10,027
|
10,137
|
10,208
|
Net margin
|
43.94%
|
32.35%
|
47.6%
|
49.03%
|
49.86%
|
48.45%
|
47.62%
|
46.87%
|
EPS
2 |
2.236
|
1.645
|
2.373
|
2.864
|
3.518
|
3.465
|
3.495
|
3.542
|
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
|
2.149
|
2.276
|
2.533
|
Announcement Date
|
12/02/20
|
09/02/21
|
13/02/22
|
13/02/23
|
07/02/24
|
-
|
-
|
-
|
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
|
5,056
|
5,198
|
5,211
|
5,172
|
5,241
|
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
|
2,942
|
-
|
-
|
-
|
-
|
Operating Margin
|
54.4%
|
53.16%
|
49.26%
|
56.12%
|
56.28%
|
59.84%
|
53.09%
|
61.87%
|
61.72%
|
60.75%
|
55.96%
|
58.19%
|
-
|
-
|
-
|
-
|
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
|
2,480
|
2,559
|
2,507
|
2,278
|
2,560
|
Net margin
|
-
|
47.74%
|
42.3%
|
48.07%
|
47.86%
|
49.21%
|
50.61%
|
52.09%
|
52.11%
|
49.94%
|
45.32%
|
49.05%
|
49.24%
|
48.11%
|
44.05%
|
48.84%
|
EPS
2 |
-
|
0.5864
|
0.4796
|
0.6386
|
0.6394
|
1.046
|
0.5400
|
0.9136
|
0.9182
|
0.9091
|
3.273
|
0.9149
|
0.8845
|
0.8655
|
0.8162
|
0.8928
|
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
|
09/02/21
|
05/11/21
|
13/02/22
|
28/04/22
|
03/08/22
|
02/11/22
|
13/02/23
|
01/05/23
|
02/08/23
|
05/11/23
|
07/02/24
|
-
|
-
|
-
|
-
|
-
|
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%
|
16.2%
|
15.5%
|
15.2%
|
ROA (Net income/ Total Assets)
|
1.13%
|
0.75%
|
1.02%
|
1.12%
|
1.38%
|
1.32%
|
1.3%
|
1.26%
|
Assets
1 |
5,65,575
|
6,29,467
|
6,67,157
|
7,31,518
|
7,29,130
|
7,59,211
|
7,78,297
|
8,12,360
|
Book Value Per Share
2 |
17.40
|
18.30
|
19.50
|
19.20
|
21.00
|
22.40
|
23.60
|
24.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
09/02/21
|
13/02/22
|
13/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
34.78
SGD Average target price
36.41
SGD Spread / Average Target +4.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.51% | 71.84B | | +13.38% | 556B | | +11.38% | 298B | | +9.95% | 247B | | +21.37% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.13% | 153B | | -0.36% | 139B | | -10.52% | 138B |
Other Banks
|