|
Market Closed -
Singapore S.E.
05:04:21 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 1.630 SGD | -0.61% |
|
+2.52% | -6.32% |
| 09-21 | Boustead Singapore's Overseas Business Unit Hit By Cybersecurity Incident | MT |
| 09-18 | Boustead Singapore Limited Resumes Operations At Overseas Business Unit After Cybersecurity Incident | CI |
Projected Income Statement: Boustead Singapore Limited
| Fiscal Period: March | 2022 | 2023 | 2024 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 631.8 | 561.6 | 767.6 | - | 656 | 655 | 687 |
| Change | - | -11.11% | 36.67% | - | - | -0.15% | 4.89% |
| EBITDA 1 | 53.32 | 70.73 | 122.8 | - | 101 | 101 | 107 |
| Change | - | 32.64% | 73.58% | - | - | 0% | 5.94% |
| EBIT 1 | 41.84 | 60.75 | 111.6 | - | 75.08 | 73.35 | 78.13 |
| Change | - | 45.21% | 83.72% | - | - | -2.3% | 6.52% |
| Interest Paid | -1.952 | -3.128 | -1.649 | - | - | - | - |
| Earnings before Tax (EBT) 1 | 55.24 | 76.48 | 100.4 | - | 106 | 108 | 114 |
| Change | - | 38.46% | 31.33% | - | - | 1.89% | 5.56% |
| Net income 1 | 30.58 | 45.32 | 64.19 | 232.6 | 87.1 | 88.5 | 93.6 |
| Change | - | 48.23% | 41.62% | - | -62.55% | 1.61% | 5.76% |
| Announcement Date | 5/26/22 | 5/26/23 | 5/27/24 | 5/25/26 | - | - | - |
1SGD in Million
Estimates
Forecast Balance Sheet: Boustead Singapore Limited
| Fiscal Period: March | 2022 | 2023 | 2024 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | -321 | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 5/26/22 | 5/26/23 | 5/27/24 | 5/25/26 | - | - | - |
Estimates
Cash Flow Forecast: Boustead Singapore Limited
| Fiscal Period: March | 2022 | 2023 | 2024 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|
| CAPEX 1 | - | - | - | 3 | 3 | 3 |
| Change | - | - | - | - | 0% | 0% |
| Free Cash Flow (FCF) 1 | 52.57 | 74 | 91.77 | - | - | - |
| Change | - | 40.77% | 24.01% | - | - | - |
| Announcement Date | 5/26/22 | 5/26/23 | 5/27/24 | - | - | - |
1SGD in Million
Estimates
Forecast Financial Ratios: Boustead Singapore Limited
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 8.44% | 12.59% | 15.99% | - | - | 15.4% | 15.42% | 15.57% |
| EBIT Margin (%) | 6.62% | 10.82% | 14.54% | - | - | 11.45% | 11.2% | 11.37% |
| EBT Margin (%) | 8.74% | 13.62% | 13.09% | - | - | 16.16% | 16.49% | 16.59% |
| Net margin (%) | 4.84% | 8.07% | 8.36% | - | - | 13.28% | 13.51% | 13.62% |
| FCF margin (%) | 8.32% | 13.18% | 11.96% | - | - | - | - | - |
| FCF / Net Income (%) | 171.91% | 163.27% | 142.97% | - | - | - | - | - |
Profitability | ||||||||
| ROA | 3.65% | 4.16% | 5.69% | - | - | 6.7% | 6.4% | 6.5% |
| ROE | 7.45% | 10.44% | 13.4% | - | - | 10.2% | 9.7% | 9.6% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | 0.46% | 0.46% | 0.44% |
| CAPEX / EBITDA (%) | - | - | - | - | - | 2.97% | 2.97% | 2.8% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | 0.168 | 0.174 | 0.187 |
| Change | - | - | - | - | - | - | 3.57% | 7.47% |
| Dividend per Share 1 | 0.04 | 0.04 | 0.04 | - | - | 0.055 | 0.055 | 0.055 |
| Change | - | 0% | 0% | - | - | - | 0% | 0% |
| Book Value Per Share 1 | 0.899 | 0.949 | 1.058 | - | - | 1.7 | 1.82 | 1.96 |
| Change | - | 5.56% | 11.5% | - | - | - | 7.06% | 7.69% |
| EPS 1 | 0.0633 | 0.0944 | 0.1344 | - | 46.59 | 0.1744 | 0.1773 | 0.1875 |
| Change | - | 49.13% | 42.37% | - | - | -99.63% | 1.66% | 5.75% |
| Nbr of stocks (in thousands) | 482,247 | 477,473 | 477,473 | - | 504,724 | 504,724 | 504,724 | 504,724 |
| Announcement Date | 5/26/22 | 5/26/23 | 5/27/24 | - | 5/25/26 | - | - | - |
1SGD
Estimates
| 2027 * | 2028 * | |
|---|---|---|
| P/E | 9.35x | 9.19x |
| PBR | 0.96x | 0.9x |
| EV / Sales | 1.25x | 1.26x |
| Yield | 3.37% | 3.37% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Annual profits - Rate of surprise
- Stock Market
- Stocks
- F9D Stock
- Financials Boustead Singapore Limited
Select your edition
All financial news and data tailored to specific country editions
