Company Valuation: GuocoLand Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,753 1,676 1,631 1,667 2,371 2,598 - -
Change - -4.43% -2.64% 2.18% 42.22% 9.56% - -
Enterprise Value (EV) 1 6,315 1,676 1,631 1,667 6,062 6,077 5,721 6,408
Change - -73.47% -2.64% 2.18% 263.63% 0.25% -5.87% 12.01%
P/E 4.69x 8.9x 14.8x 17.8x 29x 13.3x 11.4x 35.3x
PBR 0.41x - - - 0.54x 0.55x 0.53x 0.57x
PEG - -0.2x -0.4x -1.2x -2.3x 0x 0.7x -0.5x
Capitalization / Revenue 1.82x - 0.9x - 1.65x 1.91x 1.86x 2.32x
EV / Revenue 6.54x - 0.9x - 4.23x 4.47x 4.1x 5.71x
EV / EBITDA 9.95x - 4.93x - 44.6x 18.4x 18.9x 28.5x
EV / EBIT 10.1x - 5.1x - 48.5x 19.7x 17.5x 37.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.06 - - - 0.07 0.075 0.075 0.08
Rate of return 3.8% - - - 3.29% 3.22% 3.22% 3.43%
EPS 2 0.3368 0.1697 0.0992 0.0842 0.0735 0.1752 0.2039 0.066
Distribution rate 17.8% - - - 95.2% 42.8% 36.8% 121%
Net sales 1 965.5 - 1,819 - 1,434 1,359 1,394 1,122
EBITDA 1 634.8 - 331 - 135.9 330.3 303.1 224.9
EBIT 1 627.1 - 320 - 125 308.4 326.4 172.7
Net income 1 392.7 207.1 129 107 95.2 168.5 143.1 78.1
Net Debt 1 4,562 - - - 3,691 3,480 3,123 3,810
Reference price 2 1.580 1.510 1.470 1.500 2.130 2.330 2.330 2.330
Nbr of stocks (in thousands) 1,109,770 1,109,768 1,109,850 1,111,387 1,113,084 1,114,852 - -
Announcement Date 8/29/22 8/29/23 8/29/24 8/28/25 8/27/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.07x4.44x18.26x3.28% 2B
14.34x4.63x12.45x3.53% 40.81B
5.71x0.76x1.6x8.67% 27.77B
17.85x3.95x15.88x1.37% 27.6B
7.94x1.42x7.86x4.46% 26.52B
13.72x3.07x14.71x2.55% 25.38B
10.21x2x8.25x4.11% 20.52B
8.02x0.89x3.24x2.79% 20.52B
13.01x6.39x16.79x1.67% 18.69B
38.23x13.99x35.22x3.11% 18.46B
Average 14.21x 4.15x 13.43x 3.55% 22.83B
Weighted average by Cap. 13.77x 3.86x 12.30x 3.69%

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

  1. Stock Market
  2. Stocks
  3. F17 Stock
  4. Valuation GuocoLand Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!