|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.850 SGD | +1.09% |
|
+3.93% | -1.60% |
| 07-13 | Claimants Withdraw Lawsuit Against PropNex's Arm | MT |
| 06-23 | Propnex Limited Announces Board and Committees Changes, Effective July 1, 2026 | CI |
Company Valuation: PropNex Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 625.3 | 566.1 | 688.2 | 699.3 | 1,391 | 1,369 | - | - |
| Change | - | -9.47% | 21.57% | 1.61% | 98.94% | -1.6% | - | - |
| Enterprise Value (EV) 1 | 482.6 | 432.2 | 554.8 | 587.5 | 1,227 | 1,210 | 1,191 | 1,172 |
| Change | - | -10.43% | 28.36% | 5.89% | 108.9% | -1.42% | -1.56% | -1.62% |
| P/E | 10.4x | 9.08x | 14.4x | 17.1x | 19.8x | 18.9x | 18.3x | 17.5x |
| PBR | 5.71x | 4.51x | 5.5x | 5.67x | 12x | 11.1x | 10.5x | 9.86x |
| PEG | - | 2.34x | -0.6x | -1.2x | 0.3x | 6.51x | 5.67x | 3.79x |
| Capitalization / Revenue | 0.65x | 0.55x | 0.82x | 0.89x | 1.25x | 1.21x | 1.17x | 1.12x |
| EV / Revenue | 0.5x | 0.42x | 0.66x | 0.75x | 1.1x | 1.07x | 1.02x | 0.96x |
| EV / EBITDA | 5.94x | 5.3x | 9.48x | 12.5x | 11.7x | 13.5x | 12.9x | 12.1x |
| EV / EBIT | 6.21x | 5.55x | 10.1x | 13.3x | 12x | 14x | 13.3x | 12.4x |
| EV / FCF | - | 8.47x | 9.64x | 15.6x | 13.5x | 12.6x | 10.6x | 10.1x |
| FCF Yield | - | 11.8% | 10.4% | 6.42% | 7.4% | 7.93% | 9.44% | 9.88% |
| Dividend per Share 2 | 0.0625 | 0.0675 | 0.06 | 0.0775 | 0.095 | 0.0908 | 0.0942 | 0.0967 |
| Rate of return | 7.4% | 8.82% | 6.45% | 8.2% | 5.05% | 4.91% | 5.09% | 5.23% |
| EPS 2 | 0.0811 | 0.0842 | 0.0646 | 0.0553 | 0.0951 | 0.0979 | 0.101 | 0.1057 |
| Distribution rate | 77.1% | 80.1% | 92.9% | 140% | 99.9% | 92.8% | 93.3% | 91.5% |
| Net sales 1 | 957.7 | 1,029 | 838.1 | 783 | 1,116 | 1,129 | 1,168 | 1,218 |
| EBITDA 1 | 81.28 | 81.54 | 58.52 | 47.14 | 104.6 | 89.43 | 92.47 | 96.59 |
| EBIT 1 | 77.73 | 77.93 | 55.03 | 44.2 | 102 | 86.57 | 89.84 | 94.43 |
| Net income 1 | 60.03 | 62.36 | 47.81 | 40.92 | 70.38 | 72.56 | 74.98 | 78.42 |
| Net Debt 1 | -142.7 | -133.9 | -133.4 | -111.8 | -164 | -159.2 | -178 | -197.4 |
| Reference price 2 | 0.845 | 0.765 | 0.930 | 0.945 | 1.880 | 1.850 | 1.850 | 1.850 |
| Nbr of stocks (in thousands) | 740,000 | 740,000 | 740,000 | 740,000 | 740,000 | 740,000 | - | - |
| Announcement Date | 2/23/22 | 2/27/23 | 2/27/24 | 2/24/25 | 2/26/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.9x | 1.07x | 13.53x | 4.91% | 1.07B | |
| 25.34x | 0.99x | 11.92x | -.--% | 42.51B | |
| 21.78x | 0.93x | 8.72x | 2.22% | 19.41B | |
| 14.67x | 0.63x | 10.43x | -.--% | 16.33B | |
| 17.8x | 3.6x | 11.53x | 5.6% | 11.62B | |
| 20.72x | 8.65x | 16.41x | 4.5% | 10.35B | |
| 43.13x | 2.49x | 9.76x | -.--% | 7.82B | |
| 37.27x | 1.33x | 12.92x | 0.87% | 6.18B | |
| 36.94x | 1.07x | 8.2x | 0.32% | 5.02B | |
| 34.58x | 14.35x | - | 1.83% | 4.36B | |
| Average | 27.11x | 3.51x | 11.49x | 2.02% | 12.47B | |
| Weighted average by Cap. | 24.74x | 2.39x | 11.32x | 1.4% |
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
- OYY Stock
- Valuation PropNex Limited
Select your edition
All financial news and data tailored to specific country editions
