|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.520 SGD | +1.20% |
|
+1.20% | -10.95% |
| 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 | 12,588 | - | - |
| Change | - | -6.98% | 15.57% | -15.05% | 15.41% | -3.55% | - | - |
| Enterprise Value (EV) 1 | 18,704 | 18,091 | 20,258 | 18,296 | 20,163 | 20,447 | 20,603 | 20,821 |
| Change | - | -3.28% | 11.98% | -9.69% | 10.2% | 1.41% | 0.76% | 1.06% |
| 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 | 2.93x | 2.99x |
| Capitalization / Revenue | 10.1x | 8.52x | 9x | 7.43x | 8.48x | 7.62x | 7.23x | 6.96x |
| EV / Revenue | 15.3x | 13.4x | 13.7x | 12x | 13.1x | 12.4x | 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 | 18.6x | 18.2x |
| EV / FCF | 30.5x | 20.3x | 25.8x | 20.7x | 21.1x | 1,661x | 22.7x | 21.9x |
| FCF Yield | 3.27% | 4.93% | 3.88% | 4.84% | 4.74% | 0.06% | 4.41% | 4.56% |
| Dividend per Share 2 | 0.1526 | 0.158 | 0.1516 | 0.152 | 0.15 | 0.1527 | 0.1579 | 0.1642 |
| Rate of return | 5.17% | 5.77% | 5% | 5.92% | 5.3% | 6.06% | 6.26% | 6.52% |
| EPS 2 | 0.2297 | 0.1789 | 0.0393 | 0.1718 | 0.1695 | 0.1562 | 0.1644 | 0.1724 |
| 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 | 1,810 |
| EBITDA 1 | 819.9 | 868 | 920.4 | 951.3 | 963.5 | 1,058 | 1,119 | 1,161 |
| EBIT 1 | 819.9 | 868 | 920.4 | 951.3 | 963.5 | 1,051 | 1,110 | 1,146 |
| 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 | 7,859 | 8,015 | 8,233 |
| Reference price 2 | 2.950 | 2.740 | 3.030 | 2.570 | 2.830 | 2.520 | 2.520 | 2.520 |
| Nbr of stocks (in thousands) | 4,197,930 | 4,203,991 | 4,393,607 | 4,400,309 | 4,611,952 | 4,995,215 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.13x | 12.37x | 19.33x | 6.06% | 9.75B | |
| 40.45x | 15.69x | 16.27x | 5.17% | 59.04B | |
| 9.2x | 12.59x | 15.43x | 5.36% | 16.9B | |
| 13.53x | 22.51x | 26.48x | 3.81% | 15.64B | |
| 20.16x | 17.01x | 24.95x | 4.91% | 15.04B | |
| 10.16x | 13.36x | 16.08x | 5.43% | 11.83B | |
| 7.95x | 22.47x | 30.42x | 2.8% | 10.65B | |
| 31.39x | 11.29x | 17.82x | 3.76% | 10.45B | |
| 22.96x | 7.11x | 11.65x | 6.02% | 8.34B | |
| -1917.5x | 8.17x | 19.48x | 1.96% | 7.21B | |
| Average | -174.56x | 14.26x | 19.79x | 4.53% | 16.49B | |
| Weighted average by Cap. | -60.00x | 15.17x | 19.03x | 4.77% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
