|
Market Closed -
Singapore S.E.
05:04:05 2026-10-12 EDT
|
5-day change | 1st Jan Change | ||
| 2.010 SGD | -0.50% |
|
-1.46% | -25.46% |
| 10-06 | ESR-REIT Recovers 75% of Rent Arrears From Australian Tenant | MT |
| 10-01 | GKE Unit to Buy Singapore Leasehold Property from ESR-REIT for SG$32 Million | MT |
Company Valuation: ESR-REIT
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,935 | 2,481 | 2,461 | 2,053 | 2,178 | 1,624 | - | - |
| Change | - | 28.27% | -0.84% | -16.58% | 6.11% | -25.43% | - | - |
| Enterprise Value (EV) 1 | 3,101 | 4,512 | 3,974 | 4,223 | 4,342 | 3,913 | 3,920 | 3,947 |
| Change | - | 45.49% | -11.91% | 6.24% | 2.83% | -9.89% | 0.19% | 0.68% |
| P/E | 18x | -7.76x | -35.2x | -13.3x | 68.8x | 9.81x | 10.2x | 9.36x |
| PBR | 1.21x | 1.02x | 1x | 0.93x | 1.06x | 0.81x | 0.81x | 0.82x |
| PEG | - | 0x | 0.4x | -0x | -1x | 0x | -2.75x | 1.06x |
| Capitalization / Revenue | 8.02x | 7.23x | 6.37x | 5.54x | 4.88x | 3.88x | 3.83x | 3.8x |
| EV / Revenue | 12.9x | 13.1x | 10.3x | 11.4x | 9.74x | 9.34x | 9.23x | 9.24x |
| EV / EBITDA | 19.9x | 20.7x | 16.2x | 18.1x | 14.5x | 13.2x | 13.2x | 13.1x |
| EV / EBIT | 19.9x | 20.7x | 16.2x | 18.1x | 14.5x | 13.2x | 13.2x | 13.1x |
| EV / FCF | 21.7x | 20.2x | 23.9x | 17.3x | 17.5x | 12.7x | 14.4x | 14.1x |
| FCF Yield | 4.61% | 4.95% | 4.19% | 5.76% | 5.71% | 7.89% | 6.97% | 7.12% |
| Dividend per Share 2 | 0.2987 | 0.3 | 0.2564 | 0.2119 | 0.2191 | 0.2189 | 0.2156 | 0.22 |
| Rate of return | 6.22% | 8.11% | 8.01% | 8.31% | 8.09% | 10.9% | 10.7% | 10.9% |
| EPS 2 | 0.266 | -0.477 | -0.091 | -0.1914 | 0.0394 | 0.2049 | 0.1973 | 0.2148 |
| Distribution rate | 112% | -62.9% | -282% | -111% | 556% | 107% | 109% | 102% |
| Net sales 1 | 241.3 | 343.2 | 386.4 | 370.5 | 446 | 418.9 | 424.5 | 427.3 |
| EBITDA 1 | 155.6 | 217.9 | 244.9 | 233.3 | 298.7 | 295.3 | 296.1 | 300.3 |
| EBIT 1 | 155.6 | 217.9 | 244.9 | 233.3 | 298.7 | 295.3 | 296.1 | 300.3 |
| Net income 1 | 101.5 | -278.3 | -67.45 | -127.8 | 31.66 | 143.2 | 154.8 | 163 |
| Net Debt 1 | 1,167 | 2,030 | 1,514 | 2,170 | 2,164 | 2,289 | 2,296 | 2,323 |
| Reference price 2 | 4.800 | 3.700 | 3.200 | 2.550 | 2.710 | 2.010 | 2.010 | 2.010 |
| Nbr of stocks (in thousands) | 403,026 | 670,649 | 768,916 | 804,916 | 803,677 | 808,058 | - | - |
| Announcement Date | 1/26/22 | 1/30/23 | 1/31/24 | 1/23/25 | 2/3/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.86x | 9.36x | 13.28x | 10.84% | 1.27B | |
| 38.57x | 18.38x | 23.5x | 3.31% | 123B | |
| 30.37x | 13.77x | 17.28x | 4.52% | 64.52B | |
| 35.86x | 14.48x | 14.96x | 6.02% | 51.1B | |
| 18.61x | 15.71x | 17.9x | 1.11% | 38.76B | |
| 16.14x | 25.08x | 27.47x | 3.56% | 16.46B | |
| 25.9x | 10.46x | 14.41x | 4.84% | 14.86B | |
| 7.9x | 11.71x | 14.35x | 6.32% | 14.13B | |
| 17.95x | 16.04x | 23.27x | 5.38% | 13.91B | |
| 28.96x | 11.11x | 16.28x | 4.22% | 13.16B | |
| Average | 23.01x | 14.61x | 18.27x | 5.01% | 35.13B | |
| Weighted average by Cap. | 30.36x | 15.98x | 19.61x | 4.02% |
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
- 9A4U Stock
- Valuation ESR-REIT
Select your edition
All financial news and data tailored to specific country editions
