|
Market Closed -
Singapore S.E.
05:04:56 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 1.170 SGD | 0.00% |
|
0.00% | -11.36% |
| 08-04 | Mapletree Logistics Trust Prices SG$400 Million Perpetual Securities | MT |
| 07-31 | Fitch Affirms Mapletree Logistics Trust's BBB+ Rating, Stable Outlook | 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 | 5,990 | - | - |
| Change | - | -6.92% | -11.47% | -8.97% | -11.45% | 1.92% | - | - |
| Enterprise Value (EV) 1 | 13,467 | 12,810 | 12,296 | 11,920 | 11,065 | 11,142 | 11,354 | 11,308 |
| Change | - | -4.88% | -4.01% | -3.06% | -7.18% | 0.7% | 1.9% | -0.4% |
| P/E | 10.7x | 15.1x | 23.9x | 35.9x | 23.2x | 20x | 19.7x | 20.4x |
| PBR | 1.25x | 1.19x | 1.06x | 1x | 0.91x | 0.91x | 0.93x | 0.94x |
| PEG | - | -0.4x | -0.5x | -0.9x | 0.6x | 1.1x | 13.88x | -5.82x |
| Capitalization / Revenue | 13x | 11.3x | 9.93x | 9.13x | 8.3x | 8.32x | 8.12x | 7.99x |
| EV / Revenue | 19.8x | 17.5x | 16.8x | 16.4x | 15.6x | 15.5x | 15.4x | 15.1x |
| EV / EBITDA | 26.4x | 24.6x | 23.7x | 22.6x | 21.2x | 21.6x | 21.3x | 21x |
| EV / EBIT | 26.5x | 24.8x | 23.9x | 22.8x | 21.5x | 21.4x | 21.2x | 20.9x |
| EV / FCF | -35.8x | 36.6x | 21.4x | 25.3x | 21.6x | 22.1x | 18.8x | 18.4x |
| FCF Yield | -2.79% | 2.73% | 4.66% | 3.95% | 4.62% | 4.52% | 5.31% | 5.42% |
| Dividend per Share 2 | 0.0879 | 0.0901 | 0.09 | 0.0805 | 0.0726 | 0.0717 | 0.0742 | 0.0752 |
| Rate of return | 4.75% | 5.27% | 6.17% | 6.15% | 6.31% | 6.13% | 6.34% | 6.43% |
| EPS 2 | 0.1723 | 0.1136 | 0.0611 | 0.0365 | 0.0496 | 0.0585 | 0.0593 | 0.0572 |
| Distribution rate | 51% | 79.3% | 147% | 221% | 146% | 123% | 125% | 131% |
| Net sales 1 | 678.6 | 730.6 | 733.9 | 727 | 708.3 | 720.1 | 737.8 | 749.7 |
| EBITDA 1 | 511 | 521.6 | 518.9 | 527.4 | 522.2 | 516.5 | 534.3 | 539.7 |
| EBIT 1 | 507.4 | 517.5 | 513.9 | 522 | 515.4 | 520.1 | 534.9 | 541.2 |
| Net income 1 | 762.9 | 545.1 | 303.1 | 183.5 | 254.5 | 316.6 | 316.3 | 316.4 |
| Net Debt 1 | 4,619 | 4,575 | 5,005 | 5,283 | 5,187 | 5,152 | 5,363 | 5,318 |
| Reference price 2 | 1.850 | 1.710 | 1.460 | 1.310 | 1.150 | 1.170 | 1.170 | 1.170 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.01x | 15.47x | 21.57x | 6.13% | 4.72B | |
| 42.58x | 19.71x | 25.17x | 3.02% | 135B | |
| 17.37x | 15.77x | 17.94x | 1.11% | 39.97B | |
| 34.03x | 15.89x | 22.48x | 3.17% | 10.79B | |
| 24.41x | 13.81x | 20.17x | 3.17% | 8.34B | |
| 618.64x | 9.35x | 13.18x | 4.71% | 8.28B | |
| 32.31x | 16.64x | 25.26x | 3.21% | 7.43B | |
| 21.72x | 13.26x | 18.39x | 4.45% | 7.46B | |
| 33.42x | 11.49x | 15.67x | 4.22% | 7.07B | |
| 8.69x | 19.59x | 22.26x | 5.32% | 6.32B | |
| Average | 85.32x | 15.10x | 20.21x | 3.85% | 23.51B | |
| Weighted average by Cap. | 54.92x | 17.65x | 22.57x | 2.98% |
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
