Valuation SATS Ltd.

Stocks

Market Closed - Singapore S.E. Other stock markets 05:09:15 2026-07-24 EDT			5-day change	1st Jan Change
4.730 ^SGD	+0.21%		+2.16%	+24.15%

07-17	SATS Ltd. Approves Declaration of A Final Ordinary Tax-Exempt (One Tier) Dividend for the Financial Year Ended 31 March 2026	CI
07-06	Macquarie Starts UMS Integration at Outperform With SG$3.33	MT

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	7,031	-	-
Change	-	-14.79%	-6.6%	18.09%	13.61%	35.22%	-	-
Enterprise Value (EV) ¹	4,595	4,922	7,309	8,127	8,583	9,976	9,678	8,750
Change	-	7.12%	48.5%	11.19%	5.62%	16.23%	-2.99%	-9.59%
P/E	241x	-127x	68.4x	19x	18.7x	21.5x	18.2x	15.8x
PBR	3.04x	1.62x	1.63x	1.77x	1.89x	2.33x	2.14x	2x
PEG	-	1x	-0x	0x	1.2x	1.3x	1x	1x
Capitalization / Revenue	4.14x	2.36x	0.75x	0.79x	0.82x	1.06x	1x	0.93x
EV / Revenue	3.9x	2.8x	1.42x	1.4x	1.35x	1.5x	1.37x	1.16x
EV / EBITDA	48.8x	28.4x	8.21x	7.84x	7.49x	8.17x	7.5x	6.26x
EV / EBIT	-108x	-103x	29.9x	17.1x	15.8x	17.4x	15.1x	12.2x
EV / FCF	-295x	-124x	22.4x	12.1x	12.5x	22.6x	16.3x	12.6x
FCF Yield	-0.34%	-0.81%	4.47%	8.24%	7.99%	4.42%	6.12%	7.92%
Dividend per Share ²	-	-	0.015	0.05	0.07	0.0717	0.0853	0.1043
Rate of return	-	-	0.58%	1.62%	1.99%	1.52%	1.8%	2.2%
EPS ²	0.018	-0.022	0.038	0.162	0.188	0.22	0.2596	0.2995
Distribution rate	-	-	39.5%	30.9%	37.2%	32.6%	32.9%	34.8%
Net sales ¹	1,177	1,758	5,150	5,821	6,346	6,658	7,045	7,537
EBITDA ¹	94.2	173.2	890.6	1,036	1,146	1,222	1,290	1,398
EBIT ¹	-42.6	-48	244.2	475.7	543.3	574.8	641	720.1
Net income ¹	20.4	-26.5	56.4	243.8	285.2	329.5	386.9	437.7
Net Debt ¹	-275.2	772	3,433	3,550	3,384	2,946	2,647	1,719
Reference price ²	4.340	2.790	2.600	3.080	3.520	4.730	4.730	4.730
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.	21.5x	1.5x	8.17x	1.52%	5.45B
AENA S.M.E., S.A.	17.08x	6.64x	11.12x	4.54%	45.6B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	18.54x	5.81x	10.97x	5.73%	12.85B
AÉROPORTS DE PARIS	17.66x	2.85x	8.43x	3.73%	11.99B
GMR AIRPORTS LIMITED	673.88x	9.91x	24.7x	-.--%	11.75B
FLUGHAFEN ZÜRICH AG	22.7x	6.15x	11.11x	3.24%	8.74B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	21.92x	2.92x	6.65x	2.25%	8.71B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	46x	16.72x	23.5x	1.55%	8.46B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	9.81x	3.76x	6.79x	5.16%	8.07B
CORPORACIÓN AMÉRICA AIRPORTS S.A.	12.1x	2.14x	5.86x	2.34%	4.11B
Average	86.12x	5.84x	11.73x	3%	12.57B
Weighted average by Cap.	80.88x	6.33x	12.06x	3.54%