Company Valuation: Corporation Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 160.5 232.4 174.3 171.8 179.9 212.7
Change - 44.83% -25% -1.47% 4.76% 18.18%
Enterprise Value (EV) 1 77.26 129.9 58.52 47.19 62.41 73.67
Change - 68.15% -54.96% -19.37% 32.26% 18.05%
P/E 7.21x 11.9x 8.95x 7.93x 7.91x 9.83x
PBR 0.55x 0.75x 0.56x 0.53x 0.53x 0.61x
PEG - -1x -20.28x 0.6x 1.57x -2x
Capitalization / Revenue 0.34x 0.44x 0.32x 0.36x 0.37x 0.45x
EV / Revenue 0.16x 0.24x 0.11x 0.1x 0.13x 0.15x
EV / EBITDA 1.56x 2.62x 1.22x 0.95x 1.28x 1.58x
EV / EBIT 2.13x 3.62x 1.84x 1.4x 1.96x 2.49x
EV / FCF 4.08x 51.5x 2.02x 1.36x 2.13x 3.38x
FCF Yield 24.5% 1.94% 49.6% 73.6% 47% 29.6%
Dividend per Share 2 0.005 0.0075 0.0125 0.013 0.018 0.02
Rate of return 1.72% 1.79% 3.97% 4.13% 5.45% 5.13%
EPS 2 0.0402 0.0354 0.0352 0.0397 0.0417 0.0397
Distribution rate 12.4% 21.2% 35.5% 32.7% 43.2% 50.4%
Net sales 1 471.4 533.3 553 482.1 488.6 477.2
EBITDA 1 49.53 49.55 48.08 49.42 48.76 46.77
EBIT 1 36.27 35.86 31.83 33.68 31.81 29.64
Net income 1 22.25 19.57 19.49 21.8 22.75 21.62
Net Debt 1 -83.23 -102.5 -115.8 -124.6 -117.5 -139
Reference price 2 0.2900 0.4200 0.3150 0.3150 0.3300 0.3900
Nbr of stocks (in thousands) 553,416 553,416 553,416 545,297 545,297 545,297
Announcement Date 4/6/21 4/5/22 4/11/23 4/8/24 4/8/25 4/8/26
1SGD in Million2SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 175M
20.96x1.14x7.17x4.09% 23.57B
23.61x2.38x11.4x2.24% 20.58B
28.56x1.16x8.88x4.77% 20.08B
22.69x2.39x9.95x1.75% 6.66B
21.67x2.54x14.9x3.16% 5.84B
14.16x1.26x7.31x3.8% 5.59B
26.13x0.79x7.13x2.52% 4.15B
22.72x1.3x9.4x2.2% 3.77B
11.77x0.99x6.53x4.4% 3.17B
Average 21.36x 1.55x 9.19x 3.21% 9.36B
Weighted average by Cap. 22.93x 1.59x 9.22x 3.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DM0 Stock
  4. Valuation Corporation Ltd.