Valuation Singapore Telecommunications Limited

Equities

Market Closed - Singapore S.E. Other stock markets 02:36:02 16/09/2024 pm IST			5-day change	1st Jan Change
3.280 ^SGD	0.00%		+5.47%	+32.26%

05/09	Singtel Unit Optus Gets ACCC Nod for Regional Network Sharing with TPG	MT
05/09	Australian Mobile Networks Progress With Capital-Light Sharing Agreement -- Update	DJ

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	41,459	40,294	43,581	40,600	41,753	54,329	-	-
Change	-	-2.81%	8.16%	-6.84%	2.84%	30.12%	-	-
Enterprise Value (EV) ¹	53,958	52,659	53,319	49,825	49,048	62,190	62,568	62,467
Change	-	-2.41%	1.25%	-6.55%	-1.56%	26.8%	0.61%	-0.16%
P/E ratio	38.7x	72.2x	22.4x	18.4x	53.3x	21.1x	18.5x	16.6x
PBR	1.55x	1.51x	1.55x	1.56x	1.68x	2.17x	2.11x	2.08x
PEG	-	-1.5x	0x	1.3x	-0.8x	0x	1.3x	1.4x
Capitalization / Revenue	2.51x	2.58x	2.84x	2.78x	2.96x	3.76x	3.65x	3.57x
EV / Revenue	3.26x	3.37x	3.48x	3.41x	3.47x	4.31x	4.21x	4.1x
EV / EBITDA	11.9x	13.7x	14.2x	13.5x	13.6x	16.3x	15.5x	14.9x
EV / EBIT	27.5x	45.9x	51x	44.8x	42.5x	48x	43.1x	39.7x
EV / FCF	14.3x	15.5x	17.3x	19.1x	19.1x	22.1x	22.3x	19x
FCF Yield	7.01%	6.45%	5.78%	5.24%	5.24%	4.53%	4.48%	5.25%
Dividend per Share ²	0.1225	0.075	0.093	0.144	0.15	0.1608	0.1798	0.1963
Rate of return	4.82%	3.07%	3.52%	5.85%	5.93%	4.89%	5.47%	5.97%
EPS ²	0.0656	0.0338	0.1176	0.134	0.0475	0.1559	0.1778	0.1986
Distribution rate	187%	222%	79.1%	107%	316%	103%	101%	98.8%
Net sales ¹	16,542	15,644	15,339	14,624	14,128	14,441	14,870	15,236
EBITDA ¹	4,541	3,832	3,767	3,686	3,597	3,817	4,034	4,195
EBIT ¹	1,961	1,147	1,045	1,112	1,153	1,294	1,453	1,575
Net income ¹	1,075	553.7	1,948	2,225	795	2,624	2,894	3,234
Net Debt ¹	12,499	12,365	9,738	9,225	7,294	7,862	8,239	8,138
Reference price ²	2.540	2.440	2.640	2.460	2.530	3.290	3.290	3.290
Nbr of stocks (in thousands)	1,63,22,326	1,65,13,963	1,65,07,889	1,65,03,958	1,65,03,347	1,65,13,310	-	-
Announcement Date	27/05/20	26/05/21	26/05/22	24/05/23	22/05/24	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SINGAPORE TELECOMMUNICATIONS LIMITED	20.98x	4.28x	16.2x	+4.92%	41.6B
CHINA MOBILE LIMITED	9.99x	1.18x	3.59x	+7.36%	200B
VERIZON COMMUNICATIONS, INC.	10.01x	2.44x	6.77x	+6.02%	187B
DEUTSCHE TELEKOM AG	16.63x	2.29x	5.82x	+3.21%	146B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	10.65x	1.53x	6.01x	+3.55%	89.1B
CHINA TELECOM CORPORATION LIMITED	10.92x	0.83x	3.07x	+6.61%	72.82B
SAUDI TELECOM COMPANY	16.13x	2.71x	7.99x	+3.83%	56.21B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.33x	1.83x	4.63x	+2.99%	51.79B
CHARTER COMMUNICATIONS, INC.	10.12x	2.64x	6.48x	-.--%	48.56B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.72x	3.18x	6.79x	+4.62%	42.57B
Average	13.45x	2.29x	6.73x	+4.31%	93.62B
Weighted average by Cap.	12.49x	2.04x	5.94x	+4.95%