Valuation Mapletree Logistics Trust

Stocks

Market Closed - Singapore S.E. Other stock markets 05:10:58 2026-06-16 EDT			5-day change	1st Jan Change
1.220 ^SGD	0.00%		+2.52%	-7.58%

06-15	Mapletree Logistics Trust Subsidiary Enters into New Loan Agreement with Conditions Affecting SGD 5,581 Million of Debt Facilities	CI
05-05	OCBC Upgrades Mapletree Logistics Trust to Buy from Hold, Price Target is SG$1.36	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,267	8,848	8,235	7,291	6,637	6,235	-	-
Change	-	7.03%	-6.92%	-11.47%	-8.97%	-6.06%	-	-
Enterprise Value (EV) ¹	12,212	13,467	12,810	12,296	11,920	11,065	11,571	11,633
Change	-	10.28%	-4.88%	-4.01%	-3.06%	-7.18%	0.17%	0.54%
P/E Ratio	17.3x	10.7x	15.1x	23.9x	35.9x	23.2x	21.4x	20.4x
PBR	1.45x	1.25x	1.19x	1.06x	1x	0.91x	0.96x	0.97x
PEG	-	0.2x	-0.4x	-0.5x	-0.9x	0.6x	-4.2x	4.08x
Capitalization / Revenue	14.7x	13x	11.3x	9.93x	9.13x	8.3x	8.57x	8.42x
EV / Revenue	21.8x	19.8x	17.5x	16.8x	16.4x	15.6x	15.9x	15.7x
EV / EBITDA	27.6x	26.4x	24.6x	23.7x	22.6x	21.2x	22x	21.6x
EV / EBIT	27.8x	26.5x	24.8x	23.9x	22.8x	21.5x	22.1x	21.7x
EV / FCF	-241x	-35.8x	36.6x	21.4x	25.3x	21.6x	22.8x	19.2x
FCF Yield	-0.42%	-2.79%	2.73%	4.66%	3.95%	4.62%	4.39%	5.21%
Dividend per Share ²	0.0833	0.0879	0.0901	0.09	0.0805	0.0726	0.0722	0.0742
Rate of return	4.31%	4.75%	5.27%	6.17%	6.15%	6.31%	5.91%	6.09%
EPS ²	0.1118	0.1723	0.1136	0.0611	0.0365	0.0496	0.057	0.0598
Distribution rate	74.5%	51%	79.3%	147%	221%	146%	127%	124%
Net sales ¹	561.1	678.6	730.6	733.9	727	708.3	727.4	740.3
EBITDA ¹	442.3	511	521.6	518.9	527.4	522.2	526.1	537.9
EBIT ¹	439.3	507.4	517.5	513.9	522	515.4	524.3	536.1
Net income ¹	445.7	762.9	545.1	303.1	183.5	254.5	304.8	314.4
Net Debt ¹	3,945	4,619	4,575	5,005	5,283	5,187	5,335	5,398
Reference price ²	1.930	1.850	1.710	1.460	1.310	1.220	1.220	1.220
Nbr of stocks (in thousands)	4,283,206	4,782,707	4,816,004	4,993,959	5,066,733	5,110,907	-	-
Announcement Date	4/21/21	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAPLETREE LOGISTICS TRUST	20.31x	16.08x	22.36x	5.88%	4.86B
PROLOGIS, INC.	42.42x	20.03x	26.45x	2.88%	138B
GOODMAN GROUP	26.53x	21.32x	24.47x	0.94%	46.43B
EASTGROUP PROPERTIES, INC.	35.03x	16.07x	22.73x	3.1%	10.98B
FIRST INDUSTRIAL REALTY TRUST, INC.	27.65x	13.69x	20.32x	3.12%	8.4B
REXFORD INDUSTRIAL REALTY, INC.	27.89x	11.21x	15.86x	5.01%	7.79B
FIBRA PROLOGIS	18.77x	13.83x	18.12x	4.33%	7.77B
STAG INDUSTRIAL, INC.	34.46x	11.75x	16.07x	4%	7.37B
TERRENO REALTY CORPORATION	34.12x	15.91x	24x	3.18%	7.09B
WAREHOUSES DE PAUW SA	10.75x	18.35x	18.75x	5.86%	5.99B
Average	27.79x	15.82x	20.91x	3.83%	24.51B
Weighted average by Cap.	35.67x	18.92x	24.44x	2.82%