Valuation Mapletree Logistics Trust

Stocks

Market Closed - Singapore S.E. Other stock markets 05:06:02 2026-07-31 EDT			5-day change	1st Jan Change
1.240 ^SGD	-0.80%		+3.33%	-6.06%

07-31	Fitch Affirms Mapletree Logistics Trust's BBB+ Rating, Stable Outlook	MT
07-28	Mapletree Logistics Trust Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

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	6,349	-	-
Change	-	-6.92%	-11.47%	-8.97%	-11.45%	8.02%	-	-
Enterprise Value (EV) ¹	13,467	12,810	12,296	11,920	11,065	11,500	11,712	11,667
Change	-	-4.88%	-4.01%	-3.06%	-7.18%	3.94%	1.84%	-0.39%
P/E	10.7x	15.1x	23.9x	35.9x	23.2x	21.2x	20.9x	21.7x
PBR	1.25x	1.19x	1.06x	1x	0.91x	0.97x	0.98x	1x
PEG	-	-0.4x	-0.5x	-0.9x	0.6x	1.2x	14.73x	-6.19x
Capitalization / Revenue	13x	11.3x	9.93x	9.13x	8.3x	8.82x	8.61x	8.47x
EV / Revenue	19.8x	17.5x	16.8x	16.4x	15.6x	16x	15.9x	15.6x
EV / EBITDA	26.4x	24.6x	23.7x	22.6x	21.2x	22.3x	21.9x	21.6x
EV / EBIT	26.5x	24.8x	23.9x	22.8x	21.5x	22.1x	21.9x	21.6x
EV / FCF	-35.8x	36.6x	21.4x	25.3x	21.6x	22.8x	19.4x	19x
FCF Yield	-2.79%	2.73%	4.66%	3.95%	4.62%	4.38%	5.15%	5.26%
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%	5.78%	5.98%	6.06%
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	516.4	534.3	539.7
EBIT ¹	507.4	517.5	513.9	522	515.4	520	534.9	541.2
Net income ¹	762.9	545.1	303.1	183.5	254.5	330.2	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	1.240	1.240	1.240
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAPLETREE LOGISTICS TRUST	21.2x	15.97x	22.27x	5.78%	4.95B
PROLOGIS, INC.	43.43x	19.73x	24.51x	2.96%	135B
GOODMAN GROUP	24.59x	19.94x	22.79x	1.01%	42.73B
EASTGROUP PROPERTIES, INC.	35.2x	16.45x	23.28x	3.05%	11.22B
FIRST INDUSTRIAL REALTY TRUST, INC.	25.53x	14.25x	20.84x	3.03%	8.73B
REXFORD INDUSTRIAL REALTY, INC.	419.67x	10.84x	15.31x	4.64%	8.4B
TERRENO REALTY CORPORATION	36.84x	16.79x	25.57x	2.96%	7.62B
FIBRA PROLOGIS	22.36x	13.47x	18.79x	4.46%	7.48B
STAG INDUSTRIAL, INC.	35.43x	11.83x	16.15x	4.05%	7.38B
TRITAX BIG BOX REIT PLC	8.73x	19.68x	22.23x	4.94%	6.22B
Average	67.30x	15.90x	21.17x	3.69%	23.97B
Weighted average by Cap.	49.74x	18.49x	23.18x	2.87%