|
Market Closed -
Singapore S.E.
02:45:54 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 0.9350 SGD | +0.54% |
|
-1.06% | -3.11% |
| 30/10 | NetLink NBN Trust Posts Lower Fiscal H1 Attributable Profit; Revenue Down | MT |
| 29/10 | NetLink NBN Trust Reports Earnings Results for the Half Year Ended September 30, 2026 | CI |
Company Valuation: NetLink NBN Trust
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,800 | 3,351 | 3,332 | 3,429 | 3,761 | 3,644 | - | - |
| Change | - | -11.79% | -0.58% | 2.92% | 9.66% | -3.11% | - | - |
| Enterprise Value (EV) 1 | 4,352 | 3,916 | 3,946 | 3,973 | 4,534 | 4,437 | 4,469 | 4,469 |
| Change | - | -10.02% | 0.76% | 0.7% | 14.11% | -2.13% | 0.72% | -0.01% |
| P/E | 41.7x | 30.7x | 32.3x | 35.9x | 45.1x | 40.9x | 43x | 41.6x |
| PBR | 1.4x | 1.27x | 1.32x | 1.43x | 1.66x | 1.73x | 1.83x | 1.96x |
| PEG | - | 1.6x | -6.03x | -4.76x | -3.6x | 6.04x | -8.77x | 11.89x |
| Capitalization / Revenue | 10.1x | 8.31x | 8.1x | 8.43x | 9.1x | 8.71x | 8.57x | 8.45x |
| EV / Revenue | 11.5x | 9.71x | 9.59x | 9.76x | 11x | 10.6x | 10.5x | 10.4x |
| EV / EBITDA | 16.5x | 13.3x | 13.5x | 13.8x | 16x | 15.5x | 15.4x | 15.3x |
| EV / EBIT | 46.1x | 31.5x | 33x | 35.9x | 46.5x | 43.6x | 44.7x | 44.5x |
| EV / FCF | 23.5x | 20.7x | 22.4x | 29.3x | 26.1x | 29.1x | 23.6x | 23.5x |
| FCF Yield | 4.25% | 4.83% | 4.46% | 3.42% | 3.84% | 3.43% | 4.24% | 4.26% |
| Dividend per Share 2 | 0.0513 | 0.0524 | 0.053 | 0.0536 | 0.0542 | 0.0541 | 0.0549 | 0.0557 |
| Rate of return | 5.26% | 6.09% | 6.2% | 6.09% | 5.62% | 5.79% | 5.87% | 5.96% |
| EPS 2 | 0.0234 | 0.028 | 0.0265 | 0.0245 | 0.0214 | 0.0228 | 0.0217 | 0.0225 |
| Distribution rate | 219% | 187% | 200% | 219% | 253% | 237% | 253% | 248% |
| Net sales 1 | 377.6 | 403.5 | 411.3 | 407 | 413.4 | 418.5 | 425.1 | 431.3 |
| EBITDA 1 | 264.1 | 295 | 292.4 | 288.1 | 282.9 | 285.8 | 289.8 | 291.2 |
| EBIT 1 | 94.36 | 124.4 | 119.5 | 110.5 | 97.54 | 101.7 | 100.1 | 100.5 |
| Net income 1 | 91.26 | 109.3 | 103.2 | 95.35 | 83.31 | 89.06 | 86.21 | 88.71 |
| Net Debt 1 | 552.3 | 564.5 | 613.7 | 543.8 | 773.2 | 793.6 | 825.7 | 825.3 |
| Reference price 2 | 0.9750 | 0.8600 | 0.8550 | 0.8800 | 0.9650 | 0.9350 | 0.9350 | 0.9350 |
| Nbr of stocks (in thousands) | 38,96,971 | 38,96,971 | 38,96,971 | 38,96,971 | 38,96,971 | 38,96,971 | - | - |
| Announcement Date | 17/05/22 | 18/05/23 | 16/05/24 | 15/05/25 | 14/05/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.92x | 10.6x | 15.53x | 5.79% | 285.15Cr | |
| 11.35x | 1.31x | 4.17x | 6.8% | 23TCr | |
| 9.91x | 2.48x | 6.49x | 6.31% | 19TCr | |
| 12.64x | 2.09x | 5.38x | 4.31% | 14TCr | |
| 40.53x | 8.42x | 15.67x | - | 13TCr | |
| 11.6x | 0.95x | 3.61x | 6.42% | 8.97TCr | |
| 13.53x | 1.86x | 8.11x | 3.09% | 8.96TCr | |
| 13.68x | 2.05x | 5.14x | 2.41% | 7.32TCr | |
| 13.79x | 2.56x | 8.1x | 5.34% | 5.48TCr | |
| 22.17x | 5.13x | 18.72x | 4.9% | 5.26TCr | |
| Average | 19.01x | 3.75x | 9.09x | 5.04% | 10.48TCr | |
| Weighted average by Cap. | 16.14x | 2.89x | 7.54x | 5.37% |
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
- CJLU Stock
- Valuation NetLink NBN Trust
Select your edition
All financial news and data tailored to specific country editions
