Valuation SATS Ltd.

Stocks

Delayed Singapore S.E. 23:26:21 2026-09-21 EDT			5-day change	1st Jan Change
3.800 ^SGD	-0.26%		-1.81%	-0.52%

09-02	SATS Updates $3 Billion Debt Program, Adds New Issuer	MT
09-02	SATS Investments Pte. Ltd., SATS Treasury Pte. Ltd., SATS Ltd. and Worldwide Flight Services, Inc. Update USD 3,000 Million Guaranteed Multicurrency Debt Issuance Programme	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,870	4,150	3,876	4,577	5,199	5,663	-	-
Change	-	-14.79%	-6.6%	18.09%	13.61%	8.92%	-	-
Enterprise Value (EV) ¹	4,595	4,922	7,309	8,127	8,583	8,838	8,487	7,855
Change	-	7.12%	48.5%	11.19%	5.62%	2.97%	-3.96%	-7.45%
P/E	241x	-127x	68.4x	19x	18.7x	17.7x	14.9x	13x
PBR	3.04x	1.62x	1.63x	1.77x	1.89x	1.89x	1.74x	1.46x
PEG	-	1x	-0x	0x	1.2x	1.2x	0.8x	0.9x
Capitalization / Revenue	4.14x	2.36x	0.75x	0.79x	0.82x	0.83x	0.79x	0.74x
EV / Revenue	3.9x	2.8x	1.42x	1.4x	1.35x	1.3x	1.18x	1.03x
EV / EBITDA	48.8x	28.4x	8.21x	7.84x	7.49x	7.24x	6.48x	5.58x
EV / EBIT	-108x	-103x	29.9x	17.1x	15.8x	15.4x	13x	11x
EV / FCF	-295x	-124x	22.4x	12.1x	12.5x	13.1x	11.7x	9.91x
FCF Yield	-0.34%	-0.81%	4.47%	8.24%	7.99%	7.61%	8.56%	10.1%
Dividend per Share ²	-	-	0.015	0.05	0.07	0.0738	0.0907	0.117
Rate of return	-	-	0.58%	1.62%	1.99%	1.94%	2.38%	3.07%
EPS ²	0.018	-0.022	0.038	0.162	0.188	0.2152	0.2552	0.2941
Distribution rate	-	-	39.5%	30.9%	37.2%	34.3%	35.6%	39.8%
Net sales ¹	1,177	1,758	5,150	5,821	6,346	6,795	7,204	7,612
EBITDA ¹	94.2	173.2	890.6	1,036	1,146	1,220	1,310	1,409
EBIT ¹	-42.6	-48	244.2	475.7	543.3	572.3	651.4	712
Net income ¹	20.4	-26.5	56.4	243.8	285.2	321.8	381.1	433.9
Net Debt ¹	-275.2	772	3,433	3,550	3,384	3,174	2,824	2,192
Reference price ²	4.340	2.790	2.600	3.080	3.520	3.810	3.810	3.810
Nbr of stocks (in thousands)	1,122,088	1,487,296	1,490,631	1,485,900	1,477,101	1,486,416	-	-
Announcement Date	5/30/22	5/29/23	5/29/24	5/23/25	5/25/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SATS LTD.	17.71x	1.3x	7.24x	1.94%	4.43B
AENA S.M.E., S.A.	16.25x	6.33x	10.67x	4.77%	43.66B
AÉROPORTS DE PARIS	17.69x	2.85x	8.45x	3.68%	12.29B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	17.31x	5.58x	10.66x	5.84%	12.08B
GMR AIRPORTS LIMITED	156.84x	8.6x	21.27x	-.--%	10.93B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	21.07x	2.92x	6.59x	2.32%	8.42B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	45.2x	16.48x	23.23x	1.61%	8.17B
FLUGHAFEN ZÜRICH AG	19.16x	5.47x	9.93x	3.78%	7.46B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	11.31x	3.62x	6.88x	7.45%	7.29B
CORPORACIÓN AMÉRICA AIRPORTS S.A.	11.98x	2.05x	5.75x	4.12%	3.86B
Average	33.45x	5.52x	11.07x	3.55%	11.86B
Weighted average by Cap.	31.59x	6.01x	11.42x	3.91%