Valuation Frasers Logistics & Commercial Trust OTC Markets
Stocks
FRLOF
SG1CI9000006
Commercial REITs
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.7436 USD | -5.74% |
|
-.--% | +0.35% |
| 08-03 | Frasers Logistics & Commercial Trust Issues New Units For Acquisition Fees | MT |
| 08-03 | Frasers Logistics & Commercial Trust Issues Over 5 Million New Units to Pay Management Fees | MT |
Company Valuation: Frasers Logistics & Commercial Trust
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,686 | 4,918 | 4,528 | 4,860 | 4,204 | 4,083 | - | - |
| Change | - | -13.51% | -7.92% | 7.32% | -13.49% | -2.87% | - | - |
| Enterprise Value (EV) 1 | 8,240 | 6,978 | 6,826 | 7,461 | 6,982 | 6,937 | 6,963 | 6,989 |
| Change | - | -15.31% | -2.19% | 9.3% | -6.41% | -0.65% | 0.37% | 0.39% |
| P/E | 7.42x | 6.12x | -38.2x | 28.8x | 17.4x | 19.8x | 18.4x | 17.9x |
| PBR | 1.24x | 0.93x | 0.9x | 1x | 0.85x | 0.88x | 0.88x | 0.88x |
| PEG | - | 1.45x | 0x | -0x | 0.4x | -1.3x | 2.34x | 6.23x |
| Capitalization / Revenue | 12.1x | 9.87x | 9.38x | 9.5x | 7.52x | 7.71x | 7.3x | 7.06x |
| EV / Revenue | 17.5x | 14x | 14.1x | 14.6x | 12.5x | 13.1x | 12.5x | 12.1x |
| EV / EBITDA | 25.7x | 20.9x | 22x | 23.4x | 20x | 20.4x | 19.2x | 18.2x |
| EV / EBIT | 25.7x | 20.9x | 22x | 23.4x | 20x | 20.4x | 19.2x | 18.4x |
| EV / FCF | -315x | 7.66x | 42.2x | 29.3x | 23.4x | 18.9x | 18.3x | 17.8x |
| FCF Yield | -0.32% | 13.1% | 2.37% | 3.41% | 4.27% | 5.28% | 5.47% | 5.62% |
| Dividend per Share 2 | 0.0772 | 0.0836 | 0.0807 | 0.0776 | 0.0705 | 0.0644 | 0.0654 | 0.0668 |
| Rate of return | 4.99% | 6.28% | 6.65% | 6% | 6.34% | 6% | 6.09% | 6.21% |
| EPS 2 | 0.2084 | 0.2172 | -0.0318 | 0.0449 | 0.0641 | 0.0542 | 0.0584 | 0.0601 |
| Distribution rate | 37% | 38.5% | -254% | 173% | 110% | 119% | 112% | 111% |
| Net sales 1 | 471.7 | 498.2 | 482.5 | 511.3 | 558.8 | 529.8 | 559 | 578.1 |
| EBITDA 1 | 320.7 | 333.4 | 309.9 | 319.3 | 349.8 | 339.7 | 363.3 | 383.1 |
| EBIT 1 | 320.7 | 333.3 | 309.9 | 319.2 | 349.8 | 339.4 | 361.7 | 379.2 |
| Net income 1 | 734.8 | 806.3 | -118.1 | 168.9 | 243.1 | 201.8 | 214.7 | 225.7 |
| Net Debt 1 | 2,554 | 2,061 | 2,297 | 2,601 | 2,778 | 2,853 | 2,879 | 2,906 |
| Reference price 2 | 1.547 | 1.331 | 1.214 | 1.293 | 1.113 | 1.074 | 1.074 | 1.074 |
| Nbr of stocks (in thousands) | 3,676,420 | 3,696,167 | 3,728,941 | 3,757,818 | 3,778,193 | 3,801,262 | - | - |
| Announcement Date | 11/10/21 | 11/9/22 | 11/1/23 | 11/5/24 | 11/6/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.09x | 19.55x | 24.5x | 3.05% | 133B | |
| 24.74x | 20.06x | 22.93x | 1.01% | 43.25B | |
| 34.14x | 16.02x | 22.67x | 3.14% | 10.88B | |
| 24.92x | 13.93x | 20.37x | 3.13% | 8.44B | |
| 68.43x | 9.16x | 12.95x | 4.78% | 8.17B | |
| 32.28x | 16.65x | 25.06x | 3.17% | 7.49B | |
| 21.53x | 13.1x | 18.99x | 4.57% | 7.29B | |
| 33.99x | 11.62x | 15.87x | 4.15% | 7.19B | |
| 8.5x | 19.29x | 21.89x | 5.08% | 6.09B | |
| Average | 32.29x | 15.49x | 20.58x | 3.56% | 25.78B | |
| Weighted average by Cap. | 36.69x | 18.36x | 23.07x | 2.88% |
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
- BUOU Stock
- FRLOF Stock
- Valuation Frasers Logistics & Commercial Trust
Select your edition
All financial news and data tailored to specific country editions
