Valuation APAC Realty Limited

Stocks

Delayed Singapore S.E. 04:59:24 2026-09-07 EDT			5-day change	1st Jan Change
0.5850 ^SGD	+1.74%		+0.86%	+0.86%

08-04	Singapore Shares Mute as Regional Uncertainty Weighs Down Sentiment	MT
08-03	APAC Realty's H1 Attributable Profit Declines 17%; Shares Up 6%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	255.7	209.6	179.4	138.3	250	247.8	-	-
Change	-	-18.06%	-14.41%	-22.9%	80.78%	-0.86%	-	-
Enterprise Value (EV) ¹	250.9	206.2	178.5	138.5	237.7	267.2	275.6	285
Change	-	-17.81%	-13.41%	-22.45%	71.64%	12.44%	3.14%	3.41%
P/E	7.23x	7.89x	15.2x	19.6x	11x	12.4x	11.3x	10.7x
PBR	1.59x	1.31x	1.13x	0.87x	1.53x	1.51x	1.47x	1.42x
PEG	-	-0.3x	-0.3x	-0.5x	0x	-1x	1.1x	2.1x
Capitalization / Revenue	0.35x	0.3x	0.32x	0.25x	0.37x	0.36x	0.35x	0.34x
EV / Revenue	0.34x	0.29x	0.32x	0.25x	0.35x	0.39x	0.39x	0.39x
EV / EBITDA	5.36x	5.55x	9.18x	8.17x	7.32x	8.76x	8.89x	8.78x
EV / EBIT	5.73x	6.11x	11.4x	10.7x	8.33x	9.98x	10.1x	9.91x
EV / FCF	4.67x	6.24x	11.2x	16.5x	7.99x	7.26x	9.22x	9.24x
FCF Yield	21.4%	16%	8.94%	6.07%	12.5%	13.8%	10.8%	10.8%
Dividend per Share ²	0.0625	0.0521	0.0208	0.0175	0.045	0.0497	0.0408	0.0431
Rate of return	10.4%	10.6%	4.95%	5.45%	7.76%	8.65%	7.1%	7.49%
EPS ²	0.083	0.0623	0.0277	0.0163	0.0526	0.0463	0.0511	0.0537
Distribution rate	75.3%	83.6%	75.3%	107%	85.6%	107%	79.8%	80.2%
Net sales ¹	739.8	705	557.3	561	675.6	686.6	703.6	732.4
EBITDA ¹	46.79	37.13	19.46	16.95	32.48	30.49	31.01	32.48
EBIT ¹	43.79	33.74	15.63	12.98	28.54	26.77	27.3	28.77
Net income ¹	35.39	26.43	11.78	7.212	20.55	20.55	21.23	22.76
Net Debt ¹	-4.848	-3.357	-0.826	0.182	-12.32	19.4	27.8	37.2
Reference price ²	0.6000	0.4917	0.4208	0.3208	0.5800	0.5750	0.5750	0.5750
Nbr of stocks (in thousands)	426,239	426,239	426,239	431,039	431,037	431,037	-	-
Announcement Date	2/22/22	2/23/23	2/23/24	2/27/25	2/23/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APAC REALTY LIMITED	12.43x	0.39x	8.76x	8.65%	196M
CBRE GROUP, INC.	24.7x	0.99x	11.97x	-.--%	42.81B
KE HOLDINGS INC.	19.91x	0.94x	7.84x	2.3%	20.48B
JONES LANG LASALLE INCORPORATED	15.07x	0.61x	10x	-.--%	16.67B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	18.34x	3.81x	12.39x	5.42%	12.01B
CAPITALAND INVESTMENT LIMITED	21.08x	8.8x	17.62x	4.52%	10.49B
ZILLOW GROUP, INC.	65.62x	2.54x	10.02x	-.--%	7.81B
FIRSTSERVICE CORPORATION	38.19x	1.35x	13.19x	0.85%	6.34B
COLLIERS INTERNATIONAL GROUP INC.	37.23x	1.14x	8.69x	0.31%	5.06B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	31.24x	12.32x	-	1.85%	4.31B
Average	28.38x	3.29x	11.17x	2.39%	12.62B
Weighted average by Cap.	25.66x	2.36x	11.33x	1.4%