Valuation Mapletree Logistics Trust OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:26:57 2026-07-23 EDT			5-day change	1st Jan Change
0.9500 ^USD	-9.52%		-3.06%	-5.47%

07-22	Mapletree Logistics Trust to Divest China Logistics Parks to New RMB Fund	MT
07-22	Mapletree Logistics Trust to Divest Changi Property to CS Ceramiche	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,848	8,235	7,291	6,637	5,878	6,144	-	-
Change	-	-6.92%	-11.47%	-8.97%	-11.45%	4.53%	-	-
Enterprise Value (EV) ¹	13,467	12,810	12,296	11,920	11,065	11,472	11,526	11,520
Change	-	-4.88%	-4.01%	-3.06%	-7.18%	3.68%	0.47%	-0.05%
P/E	10.7x	15.1x	23.9x	35.9x	23.2x	21.2x	20.7x	21.4x
PBR	1.25x	1.19x	1.06x	1x	0.91x	0.94x	0.95x	0.96x
PEG	-	-0.4x	-0.5x	-0.9x	0.6x	1.5x	8.26x	-6x
Capitalization / Revenue	13x	11.3x	9.93x	9.13x	8.3x	8.47x	8.32x	8.19x
EV / Revenue	19.8x	17.5x	16.8x	16.4x	15.6x	15.8x	15.6x	15.4x
EV / EBITDA	26.4x	24.6x	23.7x	22.6x	21.2x	22x	21.6x	21.3x
EV / EBIT	26.5x	24.8x	23.9x	22.8x	21.5x	21.9x	21.5x	21.3x
EV / FCF	-35.8x	36.6x	21.4x	25.3x	21.6x	22.8x	19.1x	18.8x
FCF Yield	-2.79%	2.73%	4.66%	3.95%	4.62%	4.39%	5.23%	5.32%
Dividend per Share ²	0.0879	0.0901	0.09	0.0805	0.0726	0.072	0.0739	0.0752
Rate of return	4.75%	5.27%	6.17%	6.15%	6.31%	6%	6.16%	6.27%
EPS ²	0.1723	0.1136	0.0611	0.0365	0.0496	0.0566	0.058	0.056
Distribution rate	51%	79.3%	147%	221%	146%	127%	127%	134%
Net sales ¹	678.6	730.6	733.9	727	708.3	725.6	738.3	750.4
EBITDA ¹	511	521.6	518.9	527.4	522.2	521.6	534.3	539.9
EBIT ¹	507.4	517.5	513.9	522	515.4	523.1	534.9	541.4
Net income ¹	762.9	545.1	303.1	183.5	254.5	300.7	307.9	314.2
Net Debt ¹	4,619	4,575	5,005	5,283	5,187	5,328	5,382	5,376
Reference price ²	1.850	1.710	1.460	1.310	1.150	1.200	1.200	1.200
Nbr of stocks (in thousands)	4,782,707	4,816,004	4,993,959	5,066,733	5,110,907	5,119,897	-	-
Announcement Date	4/28/22	5/1/23	4/29/24	4/23/25	4/30/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROLOGIS, INC.	44.33x	20.05x	24.91x	2.9%	138B
GOODMAN GROUP	23.62x	19.15x	21.91x	1.05%	40.91B
EASTGROUP PROPERTIES, INC.	36.14x	16.75x	23.69x	3.01%	11.44B
FIRST INDUSTRIAL REALTY TRUST, INC.	29.21x	14.34x	20.84x	2.99%	8.88B
REXFORD INDUSTRIAL REALTY, INC.	30.31x	11.1x	15.72x	4.49%	8.67B
STAG INDUSTRIAL, INC.	36.78x	12.25x	16.85x	3.75%	7.86B
TERRENO REALTY CORPORATION	37.37x	17x	25.88x	2.92%	7.72B
FIBRA PROLOGIS	22.86x	13.23x	19.46x	4.58%	7.24B
TRITAX BIG BOX REIT PLC	8.77x	19.73x	22.29x	4.92%	6.19B
Average	29.93x	15.95x	21.28x	3.4%	26.3B
Weighted average by Cap.	37.21x	18.62x	23.37x	2.78%