Company Valuation: Boustead Singapore Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2026 2027 2028 2029
Market Cap 1 472.6 393.9 458.4 938.8 802.5 - -
Change - -16.65% 16.36% - -14.52% - -
Enterprise Value (EV) 472.6 73.42 458.4 938.8 802.5 802.5 802.5
Change - -84.47% 524.36% - -14.52% 0% 0%
P/E 15.5x 8.74x 7.14x 0.04x 9.12x 8.97x 8.48x
PBR 1.09x 0.87x 0.91x - 0.94x 0.87x 0.81x
PEG - 0.2x 0.2x - -0.1x 5.39x 1.47x
Capitalization / Revenue 0.75x 0.7x 0.6x - 1.22x 1.23x 1.17x
EV / Revenue 0x 0x 0x - 1.22x 1.23x 1.17x
EV / EBITDA 0x 0x 0x - 7.95x 7.95x 7.5x
EV / EBIT 0x 0x 0x - 10.7x 10.9x 10.3x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.04 0.04 0.04 - 0.055 0.055 0.055
Rate of return 4.08% 4.85% 4.17% - 3.46% 3.46% 3.46%
EPS 2 0.0633 0.0944 0.1344 46.59 0.1744 0.1773 0.1875
Distribution rate 63.2% 42.4% 29.8% - 31.5% 31% 29.3%
Net sales 1 631.8 561.6 767.6 - 656 655 687
EBITDA 1 53.32 70.73 122.8 - 101 101 107
EBIT 1 41.84 60.75 111.6 - 75.08 73.35 78.13
Net income 1 30.58 45.32 64.19 232.6 87.1 88.5 93.6
Net Debt - -320.5 - - - - -
Reference price 2 0.980 0.825 0.960 1.860 1.590 1.590 1.590
Nbr of stocks (in thousands) 482,247 477,473 477,473 504,724 504,724 - -
Announcement Date 5/26/22 5/26/23 5/27/24 5/25/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.12x - - - 627M
54.55x2.52x24.05x0.07% 95B
11.88x1.03x5.64x4.92% 67.36B
24.45x1.91x18.77x1.19% 52.65B
29.59x3.7x20.07x0.23% 50.56B
46.09x3.73x23.54x2.1% 35.86B
22x1.51x13.93x0.21% 31.83B
25.73x0.64x10.55x2.42% 31.54B
5.24x0.32x6.06x5.38% 28.04B
21.45x0.4x6.34x2.87% 26.93B
Average 25.01x 1.75x 14.33x 2.15% 42.04B
Weighted average by Cap. 30.12x 1.95x 15.79x 1.9%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Boustead Singapore Limited

Historical PBR trend

Valuation ratios - PBR - Boustead Singapore Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Boustead Singapore Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Boustead Singapore Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Boustead Singapore Limited
  1. Stock Market
  2. Stocks
  3. F9D Stock
  4. Valuation Boustead Singapore Limited