|
Market Closed -
Singapore S.E.
05:04:21 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 0.4600 SGD | 0.00% |
|
+1.10% | -20.69% |
| 09-11 | Singapore Shares Rise Despite Regional Slump Over Inflation Worries | MT |
| 09-11 | APAC Realty to Acquire Remaining Shares in ERA Graharealty | MT |
Company Valuation: APAC Realty Limited
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 | 198.3 | - | - |
| Change | - | -18.06% | -14.41% | -22.9% | 80.78% | -20.69% | - | - |
| Enterprise Value (EV) 1 | 250.9 | 206.2 | 178.5 | 138.5 | 237.7 | 217.7 | 226.1 | 235.5 |
| Change | - | -17.81% | -13.41% | -22.45% | 71.64% | -8.42% | 3.86% | 4.16% |
| P/E | 7.23x | 7.89x | 15.2x | 19.6x | 11x | 10.8x | 9.55x | 9.1x |
| PBR | 1.59x | 1.31x | 1.13x | 0.87x | 1.53x | 1.23x | 1.22x | 1.19x |
| PEG | - | -0.3x | -0.3x | -0.5x | 0x | -0.6x | 0.7x | 1.83x |
| Capitalization / Revenue | 0.35x | 0.3x | 0.32x | 0.25x | 0.37x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.34x | 0.29x | 0.32x | 0.25x | 0.35x | 0.33x | 0.34x | 0.34x |
| EV / EBITDA | 5.36x | 5.55x | 9.18x | 8.17x | 7.32x | 7.42x | 7.7x | 7.7x |
| EV / EBIT | 5.73x | 6.11x | 11.4x | 10.7x | 8.33x | 8.66x | 8.99x | 8.92x |
| EV / FCF | 4.67x | 6.24x | 11.2x | 16.5x | 7.99x | 10.6x | 10.2x | 10.5x |
| FCF Yield | 21.4% | 16% | 8.94% | 6.07% | 12.5% | 9.46% | 9.82% | 9.56% |
| Dividend per Share 2 | 0.0625 | 0.0521 | 0.0208 | 0.0175 | 0.045 | 0.0551 | 0.0407 | 0.0426 |
| Rate of return | 10.4% | 10.6% | 4.95% | 5.45% | 7.76% | 12% | 8.85% | 9.26% |
| EPS 2 | 0.083 | 0.0623 | 0.0277 | 0.0163 | 0.0526 | 0.0424 | 0.0482 | 0.0506 |
| Distribution rate | 75.3% | 83.6% | 75.3% | 107% | 85.6% | 130% | 84.5% | 84.3% |
| Net sales 1 | 739.8 | 705 | 557.3 | 561 | 675.6 | 663.6 | 673.2 | 698.7 |
| EBITDA 1 | 46.79 | 37.13 | 19.46 | 16.95 | 32.48 | 29.35 | 29.35 | 30.6 |
| EBIT 1 | 43.79 | 33.74 | 15.63 | 12.98 | 28.54 | 25.15 | 25.15 | 26.4 |
| Net income 1 | 35.39 | 26.43 | 11.78 | 7.212 | 20.55 | 19.25 | 19.65 | 21.2 |
| 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 | 0.4600 | 0.4600 | 0.4600 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.85x | 0.33x | 7.42x | 11.98% | 155M | |
| 21.68x | 0.86x | 10.24x | -.--% | 35.53B | |
| 18.79x | 0.86x | 7.07x | 2.43% | 19.52B | |
| 12.58x | - | - | -.--% | 13.82B | |
| 17.18x | 3.47x | 11.22x | 5.8% | 11.31B | |
| 19.02x | 8.09x | 15.85x | 5.04% | 9.38B | |
| 65.25x | 2.42x | 9.57x | -.--% | 7.47B | |
| 43.23x | 1.33x | 13.12x | 0.84% | 6.31B | |
| 34.97x | 1.09x | 8.34x | 0.33% | 4.75B | |
| 25.83x | 10.17x | - | 2.24% | 3.57B | |
| Average | 26.94x | 3.18x | 10.35x | 2.87% | 11.18B | |
| Weighted average by Cap. | 24.18x | 2.35x | 10.30x | 1.58% |
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
- CLN Stock
- Valuation APAC Realty Limited
Select your edition
All financial news and data tailored to specific country editions
