|
Market Closed -
Singapore S.E.
05:06:01 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 0.8950 SGD | -1.10% |
|
-2.19% | -10.05% |
| 08-19 | Frasers Logistics & Commercial Trust Secures AU$65 Million Loan Facility | MT |
| 08-03 | Frasers Logistics & Commercial Trust Issues New Units For Acquisition 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 | 3,744 | - | - |
| Change | - | -13.51% | -7.92% | 7.32% | -13.49% | -10.93% | - | - |
| Enterprise Value (EV) 1 | 8,240 | 6,978 | 6,826 | 7,461 | 6,982 | 6,586 | 6,612 | 6,639 |
| Change | - | -15.31% | -2.19% | 9.3% | -6.41% | -5.67% | 0.39% | 0.41% |
| P/E | 7.42x | 6.12x | -38.2x | 28.8x | 17.4x | 18.2x | 16.9x | 16.4x |
| PBR | 1.24x | 0.93x | 0.9x | 1x | 0.85x | 0.81x | 0.81x | 0.81x |
| PEG | - | 1.45x | 0x | -0x | 0.4x | -1.2x | 2.15x | 5.72x |
| Capitalization / Revenue | 12.1x | 9.87x | 9.38x | 9.5x | 7.52x | 7.08x | 6.71x | 6.49x |
| EV / Revenue | 17.5x | 14x | 14.1x | 14.6x | 12.5x | 12.5x | 11.9x | 11.5x |
| EV / EBITDA | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.4x | 18.2x | 17.3x |
| EV / EBIT | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.5x | 18.3x | 17.6x |
| EV / FCF | -315x | 7.66x | 42.2x | 29.3x | 23.4x | 18x | 17.4x | 16.9x |
| FCF Yield | -0.32% | 13.1% | 2.37% | 3.41% | 4.27% | 5.56% | 5.76% | 5.92% |
| Dividend per Share 2 | 0.0772 | 0.0836 | 0.0807 | 0.0776 | 0.0705 | 0.0643 | 0.0653 | 0.0665 |
| Rate of return | 4.99% | 6.28% | 6.65% | 6% | 6.34% | 6.53% | 6.63% | 6.76% |
| EPS 2 | 0.2084 | 0.2172 | -0.0318 | 0.0449 | 0.0641 | 0.054 | 0.0583 | 0.0599 |
| Distribution rate | 37% | 38.5% | -254% | 173% | 110% | 119% | 112% | 111% |
| Net sales 1 | 471.7 | 498.2 | 482.5 | 511.3 | 558.8 | 528.6 | 557.6 | 576.6 |
| 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 | 338.5 | 360.8 | 378.2 |
| Net income 1 | 734.8 | 806.3 | -118.1 | 168.9 | 243.1 | 201.3 | 214.2 | 225.1 |
| Net Debt 1 | 2,554 | 2,061 | 2,297 | 2,601 | 2,778 | 2,842 | 2,868 | 2,895 |
| Reference price 2 | 1.5465 | 1.3305 | 1.2143 | 1.2932 | 1.1127 | 0.9850 | 0.9850 | 0.9850 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.23x | 12.46x | 19.39x | 6.53% | 2.69B | |
| 40.77x | 19.05x | 24.33x | 3.15% | 129B | |
| 18.44x | 15.56x | 17.73x | 1.12% | 39.46B | |
| 33.54x | 15.55x | 22.02x | 3.2% | 10.64B | |
| 632.1x | 9.55x | 13.48x | 4.61% | 8.46B | |
| 26.01x | 13.47x | 19.69x | 3.22% | 8.14B | |
| 21.79x | 13.34x | 17.27x | 4.1% | 7.45B | |
| 33.84x | 11.59x | 15.81x | 4.16% | 7.16B | |
| 33.06x | 16.16x | 24.46x | 3.31% | 7.11B | |
| 10.01x | 18.02x | 18.8x | 6.14% | 5.86B | |
| Average | 86.78x | 14.48x | 19.30x | 3.95% | 22.6B | |
| Weighted average by Cap. | 55.98x | 17.10x | 21.79x | 3.04% |
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
