|
Delayed
Singapore S.E.
22:59:45 2026-11-01 EST
|
5-day change | 1st Jan Change | ||
| 1.100 SGD | 0.00% |
|
0.00% | -16.67% |
| 09:43pm | Mapletree Investments Mulls Singapore Listing in 2027 | MT |
| 10-29 | Maybank Investment Banking Group Adjusts Mapletree Logistics Trust's Price Target to SG$1.35 | 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 | 5,653 | - | - |
| Change | - | -6.92% | -11.47% | -8.97% | -11.45% | -3.82% | - | - |
| Enterprise Value (EV) 1 | 13,467 | 12,810 | 12,296 | 11,920 | 11,065 | 10,740 | 10,886 | 10,898 |
| Change | - | -4.88% | -4.01% | -3.06% | -7.18% | -2.94% | 1.37% | 0.11% |
| P/E | 10.7x | 15.1x | 23.9x | 35.9x | 23.2x | 19.4x | 18.7x | 19.9x |
| PBR | 1.25x | 1.19x | 1.06x | 1x | 0.91x | 0.86x | 0.87x | 0.89x |
| PEG | - | -0.4x | -0.5x | -0.9x | 0.6x | 1.4x | 5.14x | -3.45x |
| Capitalization / Revenue | 13x | 11.3x | 9.93x | 9.13x | 8.3x | 7.84x | 7.75x | 7.6x |
| EV / Revenue | 19.8x | 17.5x | 16.8x | 16.4x | 15.6x | 14.9x | 14.9x | 14.7x |
| EV / EBITDA | 26.4x | 24.6x | 23.7x | 22.6x | 21.2x | 20.6x | 20.7x | 20.3x |
| EV / EBIT | 26.5x | 24.8x | 23.9x | 22.8x | 21.5x | 20.5x | 20.6x | 20.3x |
| EV / FCF | -35.8x | 36.6x | 21.4x | 25.3x | 21.6x | 23.2x | 18.4x | 18x |
| FCF Yield | -2.79% | 2.73% | 4.66% | 3.95% | 4.62% | 4.31% | 5.42% | 5.54% |
| Dividend per Share 2 | 0.0879 | 0.0901 | 0.09 | 0.0805 | 0.0726 | 0.0718 | 0.0722 | 0.073 |
| Rate of return | 4.75% | 5.27% | 6.17% | 6.15% | 6.31% | 6.52% | 6.56% | 6.64% |
| EPS 2 | 0.1723 | 0.1136 | 0.0611 | 0.0365 | 0.0496 | 0.0566 | 0.0587 | 0.0553 |
| Distribution rate | 51% | 79.3% | 147% | 221% | 146% | 127% | 123% | 132% |
| Net sales 1 | 678.6 | 730.6 | 733.9 | 727 | 708.3 | 721.2 | 729.2 | 743.6 |
| EBITDA 1 | 511 | 521.6 | 518.9 | 527.4 | 522.2 | 520.6 | 525.6 | 537.3 |
| EBIT 1 | 507.4 | 517.5 | 513.9 | 522 | 515.4 | 523.9 | 528.4 | 538.2 |
| Net income 1 | 762.9 | 545.1 | 303.1 | 183.5 | 254.5 | 305.7 | 309 | 307.4 |
| Net Debt 1 | 4,619 | 4,575 | 5,005 | 5,283 | 5,187 | 5,087 | 5,233 | 5,245 |
| Reference price 2 | 1.850 | 1.710 | 1.460 | 1.310 | 1.150 | 1.100 | 1.100 | 1.100 |
| Nbr of stocks (in thousands) | 4,782,707 | 4,816,004 | 4,993,959 | 5,066,733 | 5,110,907 | 5,138,978 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.43x | 14.89x | 20.63x | 6.52% | 4.42B | |
| 34.07x | 18.19x | 22.83x | 3.34% | 122B | |
| 34.04x | 14.67x | 18.81x | 4.14% | 70.46B | |
| 37.77x | 14.9x | 15.4x | 5.73% | 53.7B | |
| 18.5x | 15.6x | 17.81x | 1.12% | 38.84B | |
| 14x | 22.71x | 27.43x | 3.59% | 16.54B | |
| 28.53x | 11.15x | 15.29x | 4.42% | 16.29B | |
| 8.24x | 11.94x | 14.63x | 6.06% | 14.69B | |
| 18.05x | 16.28x | 23.88x | 5.27% | 14.23B | |
| 29.92x | 11.35x | 16.61x | 4.07% | 13.63B | |
| Average | 24.25x | 15.17x | 19.33x | 4.43% | 36.44B | |
| Weighted average by Cap. | 29.79x | 16.02x | 19.75x | 3.92% |
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
