Company Valuation: Singapore Telecommunications Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 43,581 40,600 41,753 56,600 81,324 74,440 - -
Change - -6.84% 2.84% 35.56% 43.68% -8.47% - -
Enterprise Value (EV) 1 53,319 49,825 49,048 65,498 89,533 82,651 82,994 83,971
Change - -6.55% -1.56% 33.54% 36.69% -7.69% 0.42% 1.18%
P/E 22.4x 18.4x 53.3x 14.3x 14.7x 24.6x 21.9x 19.3x
PBR 1.55x 1.56x 1.68x 2.19x 3.15x 2.63x 2.6x 2.58x
PEG - 1.3x -0.8x 0x 0.4x -0.5x 1.8x 1.5x
Capitalization / Revenue 2.84x 2.78x 2.96x 4x 5.7x 4.98x 4.82x 4.64x
EV / Revenue 3.48x 3.41x 3.47x 4.63x 6.28x 5.52x 5.38x 5.24x
EV / EBITDA 14.2x 13.5x 13.6x 17.3x 23.3x 20.2x 19.1x 18.5x
EV / EBIT 51x 44.8x 42.5x 47.4x 59.5x 50.9x 46.3x 42.9x
EV / FCF 17.3x 19.1x 19.1x 26.5x 36.7x 23.7x 26x 21.7x
FCF Yield 5.78% 5.24% 5.24% 3.78% 2.72% 4.22% 3.84% 4.6%
Dividend per Share 2 0.093 0.144 0.15 0.17 0.185 0.2026 0.219 0.243
Rate of return 3.52% 5.85% 5.93% 4.96% 3.74% 4.44% 4.8% 5.33%
EPS 2 0.1176 0.134 0.0475 0.2392 0.3362 0.1856 0.2085 0.2357
Distribution rate 79.1% 107% 316% 71.1% 55% 109% 105% 103%
Net sales 1 15,339 14,624 14,128 14,146 14,261 14,960 15,431 16,036
EBITDA 1 3,767 3,686 3,597 3,792 3,848 4,093 4,343 4,546
EBIT 1 1,045 1,112 1,153 1,381 1,504 1,625 1,794 1,958
Net income 1 1,948 2,225 795 4,017 5,606 3,067 3,447 3,887
Net Debt 1 9,738 9,225 7,294 8,898 8,208 8,211 8,554 9,531
Reference price 2 2.640 2.460 2.530 3.430 4.940 4.560 4.560 4.560
Nbr of stocks (in thousands) 16,507,889 16,503,958 16,503,347 16,501,331 16,462,400 16,324,570 - -
Announcement Date 5/26/22 5/24/23 5/22/24 5/21/25 5/20/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.35x5.48x20.04x4.48% 58.26B
11.32x1.33x4.22x6.97% 225B
11.04x2.59x6.85x5.63% 208B
13.81x2.21x5.68x3.97% 158B
13.6x1.84x7.89x3.1% 90.06B
12.17x0.92x3.46x6.36% 82.01B
11.55x1.77x4.48x2.83% 69.23B
15.51x2.71x8.47x5% 58.69B
15.51x2.74x6.13x4.47% 50.19B
11.45x1.74x5.27x5.12% 47.38B
Average 14.03x 2.33x 7.25x 4.79% 104.71B
Weighted average by Cap. 13.09x 2.15x 6.49x 5.14%

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

  1. Stock Market
  2. Stocks
  3. Z74 Stock
  4. Valuation Singapore Telecommunications Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!