|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.510 SGD | 0.00% |
|
-0.79% | -11.31% |
| 06-11 | CapitaLand Ascendas REIT Reallocates SG$30.9 Million to Debt Repayment | MT |
| 06-09 | Mun Siong Engineering Names Group CFO; Shares Plunge 22% | MT |
Company Valuation: CapitaLand Ascendas REIT
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,384 | 11,519 | 13,313 | 11,309 | 13,052 | 12,528 | - | - |
| Change | - | -6.98% | 15.57% | -15.05% | 15.41% | -4.01% | - | - |
| Enterprise Value (EV) 1 | 18,704 | 18,091 | 20,258 | 18,296 | 20,163 | 20,372 | 20,528 | 20,745 |
| Change | - | -3.28% | 11.98% | -9.69% | 10.2% | 1.04% | 0.77% | 1.05% |
| P/E | 12.8x | 15.3x | 77.2x | 15x | 16.7x | 16.1x | 15.3x | 14.6x |
| PBR | 1.24x | 1.16x | 1.34x | 1.13x | 1.24x | 1.08x | 1.08x | 1.07x |
| PEG | - | -0.7x | -1x | 0x | -12.64x | -2.05x | 2.98x | 2.99x |
| Capitalization / Revenue | 10.1x | 8.52x | 9x | 7.43x | 8.48x | 7.58x | 7.2x | 6.93x |
| EV / Revenue | 15.3x | 13.4x | 13.7x | 12x | 13.1x | 12.3x | 11.8x | 11.5x |
| EV / EBITDA | 22.8x | 20.8x | 22x | 19.2x | 20.9x | 19.3x | 18.4x | 17.9x |
| EV / EBIT | 22.8x | 20.8x | 22x | 19.2x | 20.9x | 19.4x | 18.5x | 18.1x |
| EV / FCF | 30.5x | 20.3x | 25.8x | 20.7x | 21.1x | 1,655x | 22.6x | 21.9x |
| FCF Yield | 3.27% | 4.93% | 3.88% | 4.84% | 4.74% | 0.06% | 4.42% | 4.58% |
| Dividend per Share 2 | 0.1526 | 0.158 | 0.1516 | 0.152 | 0.15 | 0.1527 | 0.1578 | 0.1641 |
| Rate of return | 5.17% | 5.77% | 5% | 5.92% | 5.3% | 6.08% | 6.29% | 6.54% |
| EPS 2 | 0.2297 | 0.1789 | 0.0393 | 0.1718 | 0.1695 | 0.1562 | 0.1642 | 0.1723 |
| Distribution rate | 66.4% | 88.3% | 386% | 88.5% | 88.5% | 97.8% | 96.1% | 95.3% |
| Net sales 1 | 1,226 | 1,353 | 1,480 | 1,523 | 1,539 | 1,652 | 1,740 | 1,809 |
| EBITDA 1 | 819.9 | 868 | 920.4 | 951.3 | 963.5 | 1,058 | 1,119 | 1,160 |
| EBIT 1 | 819.9 | 868 | 920.4 | 951.3 | 963.5 | 1,051 | 1,109 | 1,145 |
| Net income 1 | 957 | 760.4 | 178.5 | 764.1 | 769.7 | 729.9 | 780.8 | 823.6 |
| Net Debt 1 | 6,320 | 6,572 | 6,946 | 6,987 | 7,111 | 7,844 | 8,000 | 8,217 |
| Reference price 2 | 2.950 | 2.740 | 3.030 | 2.570 | 2.830 | 2.510 | 2.510 | 2.510 |
| Nbr of stocks (in thousands) | 4,197,930 | 4,203,991 | 4,393,607 | 4,400,309 | 4,611,952 | 4,991,361 | - | - |
| Announcement Date | 2/8/22 | 2/2/23 | 2/1/24 | 2/6/25 | 2/5/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.07x | 12.33x | 19.26x | 6.08% | 9.7B | |
| 38.34x | 15.21x | 15.8x | 5.44% | 56.17B | |
| 8.77x | 12.62x | 15.65x | 5.55% | 16.33B | |
| 19.42x | 16.57x | 24.25x | 5.1% | 14.47B | |
| 8.87x | 20.89x | 23.37x | 4.43% | 13.24B | |
| 10.03x | 13.26x | 15.9x | 5.5% | 11.72B | |
| 8.16x | 22.77x | 30.67x | 2.74% | 10.96B | |
| 31.25x | 11.26x | 17.76x | 3.78% | 10.4B | |
| 27.62x | 7.29x | 12.06x | 5.65% | 8.89B | |
| -1890.5x | 7.97x | 19.04x | 1.99% | 7.11B | |
| Average | -172.20x | 14.02x | 19.38x | 4.63% | 15.9B | |
| Weighted average by Cap. | -61.74x | 14.72x | 18.49x | 4.94% |
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
- A17U Stock
- Valuation CapitaLand Ascendas REIT
Select your edition
All financial news and data tailored to specific country editions
