|
Market Closed -
Singapore S.E.
02:35:03 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1.080 SGD | -0.92% |
|
0.00% | -18.18% |
| 09/09 | Singapore Shares Remain in Red Over Escalating Hostilities in the Middle East | MT |
| 09/09 | Mapletree Logistics Trust Prices 500 Million Yuan Bond Issue | MT |
Company Valuation: Mapletree Logistics Trust
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,848 | 8,235 | 7,291 | 6,637 | 5,878 | 5,529 | - | - |
| Change | - | -6.92% | -11.47% | -8.97% | -11.45% | -5.92% | - | - |
| Enterprise Value (EV) 1 | 13,467 | 12,810 | 12,296 | 11,920 | 11,065 | 10,724 | 10,783 | 10,783 |
| Change | - | -4.88% | -4.01% | -3.06% | -7.18% | -3.08% | 0.55% | -0% |
| P/E | 10.7x | 15.1x | 23.9x | 35.9x | 23.2x | 19.2x | 18.4x | 19.1x |
| PBR | 1.25x | 1.19x | 1.06x | 1x | 0.91x | 0.86x | 0.87x | 0.88x |
| PEG | - | -0.4x | -0.5x | -0.9x | 0.6x | 1.3x | 4.21x | -5.49x |
| Capitalization / Revenue | 13x | 11.3x | 9.93x | 9.13x | 8.3x | 7.65x | 7.54x | 7.39x |
| EV / Revenue | 19.8x | 17.5x | 16.8x | 16.4x | 15.6x | 14.8x | 14.7x | 14.4x |
| EV / EBITDA | 26.4x | 24.6x | 23.7x | 22.6x | 21.2x | 20.7x | 20.4x | 19.9x |
| EV / EBIT | 26.5x | 24.8x | 23.9x | 22.8x | 21.5x | 20.6x | 20.3x | 19.9x |
| EV / FCF | -35.8x | 36.6x | 21.4x | 25.3x | 21.6x | 21.3x | 18.2x | 17.7x |
| FCF Yield | -2.79% | 2.73% | 4.66% | 3.95% | 4.62% | 4.7% | 5.5% | 5.64% |
| Dividend per Share 2 | 0.0879 | 0.0901 | 0.09 | 0.0805 | 0.0726 | 0.072 | 0.0731 | 0.0743 |
| Rate of return | 4.75% | 5.27% | 6.17% | 6.15% | 6.31% | 6.61% | 6.71% | 6.81% |
| EPS 2 | 0.1723 | 0.1136 | 0.0611 | 0.0365 | 0.0496 | 0.0567 | 0.0592 | 0.0572 |
| Distribution rate | 51% | 79.3% | 147% | 221% | 146% | 127% | 123% | 130% |
| Net sales 1 | 678.6 | 730.6 | 733.9 | 727 | 708.3 | 723 | 733.2 | 748.4 |
| EBITDA 1 | 511 | 521.6 | 518.9 | 527.4 | 522.2 | 519.3 | 529 | 541.4 |
| EBIT 1 | 507.4 | 517.5 | 513.9 | 522 | 515.4 | 521.1 | 530.9 | 541.8 |
| Net income 1 | 762.9 | 545.1 | 303.1 | 183.5 | 254.5 | 307 | 313.7 | 313.5 |
| Net Debt 1 | 4,619 | 4,575 | 5,005 | 5,283 | 5,187 | 5,194 | 5,253 | 5,253 |
| Reference price 2 | 1.850 | 1.710 | 1.460 | 1.310 | 1.150 | 1.090 | 1.090 | 1.090 |
| Nbr of stocks (in thousands) | 47,82,707 | 48,16,004 | 49,93,959 | 50,66,733 | 51,10,907 | 51,19,897 | - | - |
| Announcement Date | 28/04/22 | 01/05/23 | 29/04/24 | 23/04/25 | 30/04/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.21x | 14.9x | 20.75x | 6.61% | 435.08Cr | |
| 33.76x | 18.29x | 24.03x | 3.37% | 12TCr | |
| 30.97x | 13.98x | 17.69x | 4.43% | 6.58TCr | |
| 36.76x | 14.71x | 15.18x | 5.87% | 5.24TCr | |
| 18.07x | 15.3x | 17.4x | 1.14% | 3.73TCr | |
| 16.22x | 25.16x | 27.55x | 3.54% | 1.66TCr | |
| 26.49x | 10.61x | 14.62x | 4.74% | 1.52TCr | |
| 8.26x | 11.77x | 14.4x | 6.15% | 1.45TCr | |
| 17.73x | 15.95x | 23.19x | 5.42% | 1.38TCr | |
| 29.35x | 11.22x | 16.38x | 4.16% | 1.33TCr | |
| Average | 23.68x | 15.19x | 19.12x | 4.54% | 3.54TCr | |
| Weighted average by Cap. | 28.89x | 15.97x | 19.85x | 4.03% |
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
- M44U Stock
- Valuation Mapletree Logistics Trust
Select your edition
All financial news and data tailored to specific country editions
