Valuation Lippo Malls Indonesia Retail Trust

Equities

Delayed Singapore S.E. Other stock markets 03:38:58 2026-03-12 EDT			5-day change	1st Jan Change
0.007000 ^SGD	0.00%		+16.67%	-22.22%

02-25	Lippo Malls Indonesia Retail Trust Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI
02-25	Lippo Malls Indonesia Retail Trust posts FY rental revenue S$110.853 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	181.5	414.4	230.9	130.8	138.5	69.27
Change	-	128.35%	-44.27%	-43.33%	5.88%	-50%
Enterprise Value (EV) ¹	769.8	1,151	976.6	833.1	854.1	696.6
Change	-	49.57%	-15.18%	-14.69%	2.52%	-18.44%
P/E ratio	-0.73x	-7.99x	-18.1x	-1.04x	-3.81x	2.17x
PBR	0.36x	0.57x	0.44x	0.3x	0.31x	0.18x
PEG	-	0.1x	0.2x	-0x	0.1x	-0x
Capitalization / Revenue	1.22x	2.37x	1.13x	0.66x	0.71x	0.34x
EV / Revenue	5.18x	6.58x	4.77x	4.22x	4.39x	3.4x
EV / EBITDA	11.1x	12.4x	8.27x	7.75x	8.17x	6.24x
EV / EBIT	12.1x	13.9x	8.97x	8.39x	8.8x	6.37x
EV / FCF	5.7x	215x	11.1x	17.9x	7.07x	13.9x
FCF Yield	17.6%	0.47%	8.99%	5.58%	14.1%	7.2%
Dividend per Share ²	0.0034	0.0035	0.0031	-	-	-
Rate of return	5.48%	6.48%	10.3%	-	-	-
EPS ²	-0.0849	-0.00676	-0.001655	-0.0164	-0.004726	0.004156
Distribution rate	-4%	-51.8%	-187%	-	-	-
Net sales ¹	148.5	175.1	204.7	197.3	194.6	205
EBITDA ¹	69.11	92.98	118.1	107.4	104.6	111.6
EBIT ¹	63.68	82.66	108.9	99.31	97.09	109.4
Net income ¹	-230.2	-32.51	1.583	-126	-36.38	31.99
Net Debt ¹	588.3	737	745.6	702.2	715.5	627.3
Reference price ²	0.062000	0.054000	0.030000	0.017000	0.018000	0.009000
Nbr of stocks (in thousands)	2,926,795	7,673,336	7,696,810	7,696,810	7,696,810	7,696,810
Announcement Date	3/31/21	4/6/22	4/2/23	4/2/24	4/3/25	2/25/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LIPPO MALLS INDONESIA RETAIL TRUST	-	-	-	-	91.75M
SIMON PROPERTY GROUP, INC.	30.43x	13.99x	17.44x	4.71%	61.6B
KIMCO REALTY CORPORATION	29.82x	10.84x	14.38x	4.59%	15.62B
REGENCY CENTERS CORPORATION	32.38x	11.9x	17.84x	3.89%	14.17B
LINK REAL ESTATE INVESTMENT TRUST	14.85x	10.63x	15.8x	6.74%	12.56B
AGREE REALTY CORPORATION	40.12x	16x	19.2x	4.01%	9.57B
BRIXMOR PROPERTY GROUP INC.	29.59x	9.96x	14.88x	4.14%	9.17B
NNN REIT, INC.	21.2x	13.92x	15.25x	5.42%	8.57B
VICINITY CENTRES	10.47x	15.71x	17.13x	5.4%	7.5B
KITE REALTY GROUP TRUST	75.33x	6.89x	9.91x	4.5%	5.37B
Average	31.58x	12.20x	15.76x	4.82%	14.42B
Weighted average by Cap.	29.87x	12.85x	16.53x	4.78%