|
Market Closed -
Singapore S.E.
05:04:42 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 0.9100 SGD | -1.62% |
|
-1.62% | -25.41% |
| 07-30 | CapitaLand India Trust to Buy Up to 33% of Sponsor's New India Data Centers | MT |
| 07-29 | CapitaLand India Trust Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: CapitaLand India Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,639 | 1,312 | 1,521 | 1,438 | 1,654 | 1,355 | - | - |
| Change | - | -19.94% | 15.89% | -5.44% | 15.03% | -18.07% | - | - |
| Enterprise Value (EV) 1 | 2,561 | 2,384 | 2,726 | 3,068 | 3,146 | 2,912 | 3,066 | 3,195 |
| Change | - | -6.9% | 14.34% | 12.53% | 2.54% | -7.44% | 5.29% | 4.2% |
| P/E | 8.51x | 9.53x | 9.64x | 3.26x | 5.08x | 8.95x | 7.62x | 7.09x |
| PBR | 1.2x | 1.02x | 0.98x | 0.78x | 0.88x | 0.63x | 0.59x | 0.59x |
| PEG | - | -0.3x | -38.11x | 0x | -0.2x | -0.2x | 0.4x | 0.94x |
| Capitalization / Revenue | 8.5x | 6.23x | 6.5x | 5.17x | 5.62x | 4.67x | 4.08x | 3.58x |
| EV / Revenue | 13.3x | 11.3x | 11.6x | 11x | 10.7x | 10x | 9.22x | 8.43x |
| EV / EBITDA | 19x | 16.4x | 17.5x | 17.3x | 16.3x | 15x | 13.9x | 12.8x |
| EV / EBIT | 19.1x | 16.5x | 17.7x | 17.5x | 16.5x | 15.2x | 13.5x | 12.1x |
| EV / FCF | 17.5x | -36.1x | -23.5x | -14.6x | - | 6.59x | 180x | 39.9x |
| FCF Yield | 5.71% | -2.77% | -4.25% | -6.86% | - | 15.2% | 0.55% | 2.5% |
| Dividend per Share 2 | 0.078 | 0.0819 | 0.0645 | 0.0684 | 0.0787 | 0.0797 | 0.0856 | 0.0942 |
| Rate of return | 5.49% | 7.25% | 5.66% | 6.39% | 6.45% | 8.76% | 9.41% | 10.3% |
| EPS 2 | 0.1669 | 0.1186 | 0.1183 | 0.3284 | 0.24 | 0.1017 | 0.1194 | 0.1284 |
| Distribution rate | 46.7% | 69.1% | 54.5% | 20.8% | 32.8% | 78.4% | 71.7% | 73.3% |
| Net sales 1 | 192.7 | 210.6 | 234.1 | 277.9 | 294.4 | 290.3 | 332.4 | 378.8 |
| EBITDA 1 | 134.6 | 145.6 | 155.5 | 177.2 | 193.6 | 194.3 | 220.4 | 250 |
| EBIT 1 | 133.8 | 144.6 | 154.3 | 174.9 | 191 | 191.8 | 226.5 | 264.4 |
| Net income 1 | 192.3 | 137.4 | 147.4 | 438.8 | 322.5 | 162.4 | 225.6 | 237.6 |
| Net Debt 1 | 922.4 | 1,072 | 1,206 | 1,630 | 1,492 | 1,557 | 1,711 | 1,840 |
| Reference price 2 | 1.4200 | 1.1300 | 1.1400 | 1.0700 | 1.2200 | 0.9100 | 0.9100 | 0.9100 |
| Nbr of stocks (in thousands) | 1,154,079 | 1,161,087 | 1,333,818 | 1,343,710 | 1,355,589 | 1,488,953 | - | - |
| Announcement Date | 1/26/22 | 3/23/23 | 1/29/24 | 1/27/25 | 2/1/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.1x | 10.11x | 15.11x | 8.62% | 1.08B | |
| 36.78x | 14.7x | 15.18x | 5.88% | 52.39B | |
| 16.6x | 23.3x | 27.92x | 3.47% | 16.86B | |
| 8.3x | 11.89x | 14.57x | 6.01% | 15.1B | |
| 18.04x | 16.06x | 23.26x | 5.36% | 13.95B | |
| 9.53x | 13.3x | 15.85x | 5.4% | 11.94B | |
| 26.07x | 10.55x | 16.64x | 4.13% | 9.6B | |
| 14.21x | 11.56x | 18.16x | 6.64% | 8.91B | |
| 34.28x | 7.44x | 11.95x | 5.77% | 8.7B | |
| 7.19x | 19.35x | 26.05x | 3.45% | 8.65B | |
| Average | 18.01x | 13.83x | 18.47x | 5.47% | 14.72B | |
| Weighted average by Cap. | 23.41x | 14.76x | 18.12x | 5.33% |
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
- CY6U Stock
- Valuation CapitaLand India Trust
Select your edition
All financial news and data tailored to specific country editions
