|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.9800 SGD | 0.00% |
|
+0.51% | +1.55% |
| 05/06 | Singapore Exchange Updates STI Reserve List | MT |
| 15/05 | Netlink NBN Trust's DPU Edges Up 1.1% in Fiscal H2 | MT |
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 | 3,819 | - | - |
| Change | - | -11.79% | -0.58% | 2.92% | 9.66% | 1.55% | - | - |
| Enterprise Value (EV) 1 | 4,352 | 3,916 | 3,946 | 3,973 | 4,534 | 4,627 | 4,637 | 4,637 |
| Change | - | -10.02% | 0.76% | 0.7% | 14.11% | 2.06% | 0.2% | 0% |
| P/E | 41.7x | 30.7x | 32.3x | 35.9x | 45.1x | 42.7x | 41.6x | 40.2x |
| PBR | 1.4x | 1.27x | 1.32x | 1.43x | 1.66x | 1.78x | 1.88x | 1.98x |
| PEG | - | 1.6x | -6.03x | -4.76x | -3.6x | 5.97x | 15.64x | 11.68x |
| Capitalization / Revenue | 10.1x | 8.31x | 8.1x | 8.43x | 9.1x | 9.09x | 8.94x | 8.79x |
| EV / Revenue | 11.5x | 9.71x | 9.59x | 9.76x | 11x | 11x | 10.9x | 10.7x |
| EV / EBITDA | 16.5x | 13.3x | 13.5x | 13.8x | 16x | 16x | 15.7x | 15.6x |
| EV / EBIT | 46.1x | 31.5x | 33x | 35.9x | 46.5x | 44x | 42.6x | 42.5x |
| EV / FCF | 23.5x | 20.7x | 22.4x | 29.3x | 26.1x | 22x | 20.6x | 20.4x |
| FCF Yield | 4.25% | 4.83% | 4.46% | 3.42% | 3.84% | 4.55% | 4.85% | 4.89% |
| Dividend per Share 2 | 0.0513 | 0.0524 | 0.053 | 0.0536 | 0.0542 | 0.0545 | 0.0549 | 0.0556 |
| Rate of return | 5.26% | 6.09% | 6.2% | 6.09% | 5.62% | 5.56% | 5.61% | 5.68% |
| EPS 2 | 0.0234 | 0.028 | 0.0265 | 0.0245 | 0.0214 | 0.0229 | 0.0235 | 0.0244 |
| Distribution rate | 219% | 187% | 200% | 219% | 253% | 238% | 233% | 228% |
| Net sales 1 | 377.6 | 403.5 | 411.3 | 407 | 413.4 | 420.3 | 427 | 434.7 |
| EBITDA 1 | 264.1 | 295 | 292.4 | 288.1 | 282.9 | 290.1 | 294.6 | 297.3 |
| EBIT 1 | 94.36 | 124.4 | 119.5 | 110.5 | 97.54 | 105.1 | 108.7 | 109.2 |
| Net income 1 | 91.26 | 109.3 | 103.2 | 95.35 | 83.31 | 90.26 | 92.5 | 94.37 |
| Net Debt 1 | 552.3 | 564.5 | 613.7 | 543.8 | 773.2 | 808.1 | 817.6 | 817.7 |
| Reference price 2 | 0.9750 | 0.8600 | 0.8550 | 0.8800 | 0.9650 | 0.9800 | 0.9800 | 0.9800 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.74x | 11.01x | 15.95x | 5.56% | 296.14Cr | |
| 29.22x | 1.18x | 9.41x | 1.26% | 100.62Cr | |
| -12.54x | - | - | - | 68Cr | |
| 10.91x | - | - | 1.13% | 29Cr | |
| Average | 17.58x | 6.09x | 12.68x | 2.65% | 123.23Cr | |
| Weighted average by Cap. | 30.55x | 8.52x | 14.29x | 4.25% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
