|
Market Closed -
Singapore S.E.
05:09:52 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 1.080 SGD | -1.82% |
|
-0.92% | -18.18% |
| 09-09 | Singapore Shares Remain in Red Over Escalating Hostilities in the Middle East | MT |
| 09-08 | Mapletree Logistics Trust Prices 500 Million Yuan Bond Issue | MT |
Company Valuation: Mapletree Logistics Trust
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 | 5,529 | - | - |
| Change | - | -6.92% | -11.47% | -8.97% | -11.45% | -5.92% | - | - |
| Enterprise Value (EV) 1 | 13,467 | 12,810 | 12,296 | 11,920 | 11,065 | 10,732 | 10,791 | 10,793 |
| Change | - | -4.88% | -4.01% | -3.06% | -7.18% | -3.01% | 0.55% | 0.02% |
| P/E | 10.7x | 15.1x | 23.9x | 35.9x | 23.2x | 19x | 18.2x | 18.9x |
| PBR | 1.25x | 1.19x | 1.06x | 1x | 0.91x | 0.85x | 0.86x | 0.87x |
| PEG | - | -0.4x | -0.5x | -0.9x | 0.6x | 1.3x | 4.16x | -5.43x |
| Capitalization / Revenue | 13x | 11.3x | 9.93x | 9.13x | 8.3x | 7.65x | 7.54x | 7.39x |
| EV / Revenue | 19.8x | 17.5x | 16.8x | 16.4x | 15.6x | 14.8x | 14.7x | 14.4x |
| EV / EBITDA | 26.4x | 24.6x | 23.7x | 22.6x | 21.2x | 20.7x | 20.4x | 19.9x |
| EV / EBIT | 26.5x | 24.8x | 23.9x | 22.8x | 21.5x | 20.6x | 20.3x | 19.9x |
| EV / FCF | -35.8x | 36.6x | 21.4x | 25.3x | 21.6x | 21.3x | 18.2x | 17.7x |
| FCF Yield | -2.79% | 2.73% | 4.66% | 3.95% | 4.62% | 4.7% | 5.49% | 5.64% |
| Dividend per Share 2 | 0.0879 | 0.0901 | 0.09 | 0.0805 | 0.0726 | 0.072 | 0.0731 | 0.0751 |
| Rate of return | 4.75% | 5.27% | 6.17% | 6.15% | 6.31% | 6.67% | 6.77% | 6.95% |
| EPS 2 | 0.1723 | 0.1136 | 0.0611 | 0.0365 | 0.0496 | 0.0567 | 0.0592 | 0.0572 |
| Distribution rate | 51% | 79.3% | 147% | 221% | 146% | 127% | 123% | 131% |
| Net sales 1 | 678.6 | 730.6 | 733.9 | 727 | 708.3 | 723 | 733.1 | 748.3 |
| EBITDA 1 | 511 | 521.6 | 518.9 | 527.4 | 522.2 | 519.3 | 528.9 | 541.2 |
| EBIT 1 | 507.4 | 517.5 | 513.9 | 522 | 515.4 | 521.1 | 530.8 | 541.6 |
| Net income 1 | 762.9 | 545.1 | 303.1 | 183.5 | 254.5 | 307 | 313.7 | 313.5 |
| Net Debt 1 | 4,619 | 4,575 | 5,005 | 5,283 | 5,187 | 5,203 | 5,262 | 5,264 |
| Reference price 2 | 1.850 | 1.710 | 1.460 | 1.310 | 1.150 | 1.080 | 1.080 | 1.080 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.04x | 14.84x | 20.67x | 6.67% | 4.32B | |
| 38.57x | 18.38x | 23.5x | 3.31% | 123B | |
| 30.37x | 13.57x | 17.28x | 4.52% | 64.52B | |
| 35.86x | 14.48x | 14.96x | 6.02% | 51.1B | |
| 18.61x | 15.71x | 17.9x | 1.11% | 38.76B | |
| 16.14x | 25.08x | 27.47x | 3.56% | 16.46B | |
| 25.9x | 10.46x | 14.41x | 4.84% | 14.86B | |
| 7.9x | 11.71x | 14.35x | 6.32% | 14.13B | |
| 17.92x | 16.04x | 23.31x | 5.38% | 13.91B | |
| 28.96x | 11.11x | 16.28x | 4.22% | 13.16B | |
| Average | 23.92x | 15.14x | 19.01x | 4.59% | 35.43B | |
| Weighted average by Cap. | 30.30x | 15.96x | 19.65x | 4.03% |
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
- M44U Stock
- Valuation Mapletree Logistics Trust
Select your edition
All financial news and data tailored to specific country editions
