|
Market Closed -
Singapore S.E.
05:05:01 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 0.9050 SGD | 0.00% |
|
+2.26% | -9.05% |
| 10-13 | Maybank Research Starts Frasers Logistics & Commercial Trust at Buy with SG$1 Price Target | MT |
| 08-19 | Frasers Logistics & Commercial Trust Secures AU$65 Million Loan Facility | 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 | 3,827 | - | - |
| Change | - | -13.51% | -7.92% | 7.32% | -13.49% | -8.97% | - | - |
| Enterprise Value (EV) 1 | 8,240 | 6,978 | 6,826 | 7,461 | 6,982 | 6,740 | 6,770 | 6,763 |
| Change | - | -15.31% | -2.19% | 9.3% | -6.41% | -3.46% | 0.44% | -0.11% |
| P/E | 7.42x | 6.12x | -38.2x | 28.8x | 17.4x | 18.5x | 17.2x | 16.8x |
| PBR | 1.24x | 0.93x | 0.9x | 1x | 0.85x | 0.82x | 0.82x | 0.82x |
| PEG | - | 1.45x | 0x | -0x | 0.4x | -1.2x | 2.41x | 6.37x |
| Capitalization / Revenue | 12.1x | 9.87x | 9.38x | 9.5x | 7.52x | 7.12x | 6.72x | 6.54x |
| EV / Revenue | 17.5x | 14x | 14.1x | 14.6x | 12.5x | 12.5x | 11.9x | 11.6x |
| EV / EBITDA | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.5x | 18.2x | 17.2x |
| EV / EBIT | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.6x | 18.4x | 17.6x |
| EV / FCF | -315x | 7.66x | 42.2x | 29.3x | 23.4x | 18.2x | 17.5x | 16.9x |
| FCF Yield | -0.32% | 13.1% | 2.37% | 3.41% | 4.27% | 5.49% | 5.71% | 5.91% |
| Dividend per Share 2 | 0.0772 | 0.0836 | 0.0807 | 0.0776 | 0.0705 | 0.0652 | 0.0658 | 0.0669 |
| Rate of return | 4.99% | 6.28% | 6.65% | 6% | 6.34% | 6.47% | 6.53% | 6.65% |
| EPS 2 | 0.2084 | 0.2172 | -0.0318 | 0.0449 | 0.0641 | 0.0545 | 0.0584 | 0.0599 |
| Distribution rate | 37% | 38.5% | -254% | 173% | 110% | 120% | 113% | 112% |
| Net sales 1 | 471.7 | 498.2 | 482.5 | 511.3 | 558.8 | 537.2 | 569.1 | 585.3 |
| EBITDA 1 | 320.7 | 333.4 | 309.9 | 319.3 | 349.8 | 345.7 | 372.4 | 392.4 |
| EBIT 1 | 320.7 | 333.3 | 309.9 | 319.2 | 349.8 | 343.3 | 367.9 | 385.1 |
| Net income 1 | 734.8 | 806.3 | -118.1 | 168.9 | 243.1 | 204.6 | 217.6 | 228.2 |
| Net Debt 1 | 2,554 | 2,061 | 2,297 | 2,601 | 2,778 | 2,913 | 2,943 | 2,936 |
| Reference price 2 | 1.547 | 1.331 | 1.214 | 1.293 | 1.113 | 1.007 | 1.007 | 1.007 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.48x | 12.55x | 19.5x | 6.47% | 2.69B | |
| 33.66x | 18.02x | 22.62x | 3.38% | 120B | |
| 32.31x | 14.4x | 18.49x | 4.26% | 68.47B | |
| 37.74x | 14.89x | 15.4x | 5.74% | 53.66B | |
| 17.31x | 14.68x | 16.7x | 1.19% | 36.34B | |
| 13.94x | 24.77x | 27.13x | 3.6% | 16.44B | |
| 27.48x | 10.91x | 15.01x | 4.54% | 15.84B | |
| 8.15x | 11.77x | 14.43x | 6.12% | 14.58B | |
| 18.37x | 16.31x | 23.7x | 5.24% | 14.31B | |
| 29.68x | 11.28x | 16.51x | 4.11% | 13.52B | |
| Average | 23.71x | 14.96x | 18.95x | 4.46% | 35.61B | |
| Weighted average by Cap. | 29.24x | 15.88x | 19.45x | 3.98% |
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
- Valuation Frasers Logistics & Commercial Trust
Select your edition
All financial news and data tailored to specific country editions
