Valuation Mapletree Logistics Trust

Stocks

Delayed Singapore S.E. Other stock markets 09:29:15 05/08/2026 am IST			5-day change	1st Jan Change
1.230 ^SGD	0.00%		-0.81%	-6.82%

07:34am	Mapletree Logistics Trust Prices SG$400 Million Perpetual Securities	MT
31/07	Fitch Affirms Mapletree Logistics Trust's BBB+ Rating, Stable Outlook	MT

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	6,297	-	-
Change	-	-6.92%	-11.47%	-8.97%	-11.45%	7.14%	-	-
Enterprise Value (EV) ¹	13,467	12,810	12,296	11,920	11,065	11,449	11,661	11,615
Change	-	-4.88%	-4.01%	-3.06%	-7.18%	3.48%	1.85%	-0.39%
P/E	10.7x	15.1x	23.9x	35.9x	23.2x	21x	20.7x	21.5x
PBR	1.25x	1.19x	1.06x	1x	0.91x	0.96x	0.97x	0.99x
PEG	-	-0.4x	-0.5x	-0.9x	0.6x	1.2x	14.58x	-6.13x
Capitalization / Revenue	13x	11.3x	9.93x	9.13x	8.3x	8.75x	8.54x	8.4x
EV / Revenue	19.8x	17.5x	16.8x	16.4x	15.6x	15.9x	15.8x	15.5x
EV / EBITDA	26.4x	24.6x	23.7x	22.6x	21.2x	22.2x	21.8x	21.5x
EV / EBIT	26.5x	24.8x	23.9x	22.8x	21.5x	22x	21.8x	21.5x
EV / FCF	-35.8x	36.6x	21.4x	25.3x	21.6x	22.7x	19.3x	18.9x
FCF Yield	-2.79%	2.73%	4.66%	3.95%	4.62%	4.4%	5.17%	5.28%
Dividend per Share ²	0.0879	0.0901	0.09	0.0805	0.0726	0.0717	0.0742	0.0752
Rate of return	4.75%	5.27%	6.17%	6.15%	6.31%	5.83%	6.03%	6.11%
EPS ²	0.1723	0.1136	0.0611	0.0365	0.0496	0.0585	0.0593	0.0572
Distribution rate	51%	79.3%	147%	221%	146%	123%	125%	131%
Net sales ¹	678.6	730.6	733.9	727	708.3	720.1	737.8	749.7
EBITDA ¹	511	521.6	518.9	527.4	522.2	516.5	534.3	539.7
EBIT ¹	507.4	517.5	513.9	522	515.4	520.1	534.9	541.2
Net income ¹	762.9	545.1	303.1	183.5	254.5	316.6	316.3	316.4
Net Debt ¹	4,619	4,575	5,005	5,283	5,187	5,152	5,363	5,318
Reference price ²	1.850	1.710	1.460	1.310	1.150	1.230	1.230	1.230
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAPLETREE LOGISTICS TRUST	21.03x	15.9x	22.17x	5.83%	490.84Cr
PROLOGIS, INC.	43.29x	19.7x	24.68x	2.97%	13TCr
GOODMAN GROUP	24.68x	20.01x	22.87x	1.01%	4.27TCr
EASTGROUP PROPERTIES, INC.	35.11x	16.42x	23.23x	3.05%	1.12TCr
FIRST INDUSTRIAL REALTY TRUST, INC.	25.41x	14.25x	20.83x	3.04%	868.62Cr
REXFORD INDUSTRIAL REALTY, INC.	418.78x	10.81x	15.29x	4.65%	838.07Cr
TERRENO REALTY CORPORATION	36.86x	16.8x	25.59x	2.96%	762.22Cr
STAG INDUSTRIAL, INC.	33.69x	11.92x	16.3x	4.02%	743.66Cr
FIBRA PROLOGIS	22.18x	13.39x	18.68x	4.67%	743.32Cr
TRITAX BIG BOX REIT PLC	8.65x	19.56x	22.1x	4.99%	614.05Cr
Average	66.97x	15.88x	21.17x	3.72%	2.39TCr
Weighted average by Cap.	49.59x	18.48x	23.28x	2.88%