Valuation Lippo Malls Indonesia Retail Trust

Equities

Market Closed - Singapore S.E. Other stock markets 05:04:08 2025-07-15 EDT			5-day change	1st Jan Change
0.0140 ^SGD	-6.67%		-6.67%	-22.22%

05-29	Lippo Malls Indonesia Retail Trust Announces Change of Registered Office Address	CI
04-29	Singapore Shares Extend Losses After Fall in Export, Import Prices; Keong Hong Surges 30%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	651.4	181.5	414.4	230.9	130.8	138.5
Change	-	-72.14%	128.35%	-44.27%	-43.33%	5.88%
Enterprise Value (EV) ¹	1,266	769.8	1,151	976.6	833.1	854.1
Change	-	-39.18%	49.57%	-15.18%	-14.69%	2.52%
P/E ratio	-154x	-0.73x	-7.99x	-18.1x	-1.04x	-3.81x
PBR	0.8x	0.36x	0.57x	0.44x	0.3x	0.31x
PEG	-	-0x	0.1x	0.2x	-0x	0.1x
Capitalization / Revenue	2.39x	1.22x	2.37x	1.13x	0.66x	0.71x
EV / Revenue	4.64x	5.18x	6.58x	4.77x	4.22x	4.39x
EV / EBITDA	7.89x	11.1x	12.4x	8.27x	7.75x	8.17x
EV / EBIT	8.23x	12.1x	13.9x	8.97x	8.39x	8.8x
EV / FCF	-29.7x	5.7x	215x	11.1x	17.9x	7.07x
FCF Yield	-3.37%	17.6%	0.47%	8.99%	5.58%	14.1%
Dividend per Share ²	0.0223	0.0034	0.0035	0.0031	-	-
Rate of return	9.91%	5.48%	6.48%	10.3%	-	-
EPS ²	-0.001461	-0.0849	-0.00676	-0.001655	-0.0164	-0.004726
Distribution rate	-1,526%	-4%	-51.8%	-187%	-	-
Net sales ¹	273	148.5	175.1	204.7	197.3	194.6
EBITDA ¹	160.5	69.11	92.98	118.1	107.4	104.6
EBIT ¹	153.7	63.68	82.66	108.9	99.31	97.09
Net income ¹	13.5	-230.2	-32.51	1.583	-126	-36.38
Net Debt ¹	614.4	588.3	737	745.6	702.2	715.5
Reference price ²	0.2250	0.0620	0.0540	0.0300	0.0170	0.0180
Nbr of stocks (in thousands)	2,894,903	2,926,795	7,673,336	7,696,810	7,696,810	7,696,810
Announcement Date	3/19/20	3/31/21	4/6/22	4/2/23	4/2/24	4/3/25

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LIPPO MALLS INDONESIA RETAIL TRUST	-	-	-	-	90.1M
SIMON PROPERTY GROUP, INC.	27.05x	13.59x	17.2x	5.22%	53.02B
KIMCO REALTY CORPORATION	31.67x	10.64x	15.52x	4.63%	14.69B
LINK REAL ESTATE INVESTMENT TRUST	15.61x	11.19x	16.22x	6.35%	13.88B
REGENCY CENTERS CORPORATION	31.18x	11.64x	17.08x	4.05%	12.66B
NNN REIT, INC.	21.96x	14.22x	15.47x	5.31%	8.29B
AGREE REALTY CORPORATION	40.94x	15.98x	19.17x	4.24%	7.95B
BRIXMOR PROPERTY GROUP INC.	29.48x	9.55x	14.36x	4.45%	7.94B
VICINITY CENTRES	17.3x	16.66x	18.12x	4.76%	7.45B
KITE REALTY GROUP TRUST	62.67x	9.04x	13.14x	4.79%	4.98B
Average	30.87x	12.50x	16.25x	4.87%	13.1B
Weighted average by Cap.	28.23x	12.76x	16.63x	5.02%