Valuation China Aviation Oil (Singapore) Corporation Ltd

Stocks

Market Closed - Singapore S.E. 05:11:58 2026-10-23 EDT			5-day change	1st Jan Change
1.260 ^SGD	+5.00%		+5.00%	-24.10%

08-19	OCBC Adjusts China Aviation Oil (Singapore)'s Price Target to SG$1.95 from SG$2.48, Keeps at Buy	MT
08-13	China Aviation Oil Corporation Ltd Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	599.8	570.9	570.2	576.7	1,110	847.9	-	-
Change	-	-4.8%	-0.13%	1.14%	92.5%	-23.62%	-	-
Enterprise Value (EV) ¹	198.9	570.9	570.2	576.7	423.1	136.5	52.53	-9.071
Change	-	187.03%	-0.13%	1.14%	-26.63%	-67.74%	-61.53%	-117.27%
P/E	14.9x	17x	9.69x	7.36x	10x	9.15x	7.79x	6.77x
PBR	0.67x	0.63x	0.6x	0.58x	1.03x	0.78x	0.75x	0.64x
PEG	-	-1x	0.1x	0.2x	0.2x	-0.6x	0.4x	0.5x
Capitalization / Revenue	0.03x	0.03x	0.04x	0.04x	0.07x	0.05x	0.05x	0.05x
EV / Revenue	0.01x	0.03x	0.04x	0.04x	0.03x	0.01x	0x	-0x
EV / EBITDA	8.47x	19.1x	21.8x	17.9x	7.83x	2.58x	0.68x	-0.14x
EV / EBIT	8.81x	28.6x	32.3x	24.7x	8.52x	3.2x	0.77x	-0.15x
EV / FCF	-	-5.04x	7.06x	4.79x	1.99x	-1.01x	0.54x	-0.1x
FCF Yield	-	-19.8%	14.2%	20.9%	50.4%	-99%	184%	-997%
Dividend per Share ²	0.014	0.0119	0.0201	0.0276	0.0392	0.0287	0.0333	0.043
Rate of return	2.01%	1.79%	3.04%	4.12%	3.04%	2.91%	3.38%	4.36%
EPS ²	0.0469	0.039	0.0684	0.0911	0.1285	0.1078	0.1265	0.1455
Distribution rate	29.9%	30.5%	29.4%	30.3%	30.5%	26.6%	26.3%	29.6%
Net sales ¹	17,637	16,464	14,430	15,519	16,440	16,782	16,475	16,366
EBITDA ¹	23.48	29.82	26.2	32.24	54.02	52.97	77.2	66.74
EBIT ¹	22.57	19.95	17.63	23.36	49.68	42.68	68.58	61.37
Net income ¹	40.35	33.53	58.86	78.36	110.5	98.08	114.6	126.8
Net Debt ¹	-400.8	-	-	-	-687	-711.4	-795.4	-857
Reference price ²	0.6972	0.6638	0.6629	0.6705	1.2906	0.9858	0.9858	0.9858
Nbr of stocks (in thousands)	860,184	860,184	860,184	860,184	860,184	860,184	-	-
Announcement Date	2/25/22	2/28/23	2/29/24	2/27/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA AVIATION OIL (SINGAPORE) CORPORATION LTD	9.15x	0.01x	2.58x	2.91%	848M
AENA S.M.E., S.A.	16.96x	6.57x	11.13x	4.57%	44.51B
AIRPORTS OF THAILAND	43.63x	12.66x	22.39x	1.38%	25.28B
CHINA TOURISM GROUP DUTY FREE CORPORATION LIMITED	22.55x	1.26x	9.51x	2.06%	15.33B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	19.92x	6.52x	12.38x	4.37%	13.26B
AÉROPORTS DE PARIS	17.63x	2.83x	8.37x	3.65%	11.96B
GMR AIRPORTS LIMITED	136.97x	7.83x	19.46x	-.--%	9.61B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	21.76x	2.81x	6.47x	2.34%	8.51B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	45.11x	16.44x	23.19x	1.64%	8.13B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	13.34x	4.28x	7.75x	6.47%	7.45B
Average	34.70x	6.12x	12.32x	2.94%	14.49B
Weighted average by Cap.	32.12x	7.02x	13.54x	3.14%