Company Valuation: Stamford Land Corporation Ltd

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 308.9 594.3 597.1 586 534.1 689.9
Change - 92.41% 0.48% -1.85% -8.86% 29.17%
Enterprise Value (EV) 1 717.7 696.5 387.2 339.1 121.9 248.8
Change - -2.96% -44.4% -12.42% -64.05% 104.08%
P/E 37.6x 11.2x 3.91x 99.1x 16.3x 23.6x
PBR 0.59x 0.75x 0.67x 0.68x 0.61x 0.76x
PEG - 0x 0x -1x 0x -2.2x
Capitalization / Revenue 2.7x 3.65x 3.65x 3.37x 3.24x 4.28x
EV / Revenue 6.26x 4.27x 2.37x 1.95x 0.74x 1.54x
EV / EBITDA 15.7x 10.8x 11x 5.97x 2.57x 5.07x
EV / EBIT 20.9x 13.2x 15.2x 7x 3.07x 5.87x
EV / FCF 31.7x 13.6x -51.8x 23.3x 1.85x 9.01x
FCF Yield 3.15% 7.36% -1.93% 4.29% 54.1% 11.1%
Dividend per Share 2 0.005 0.005 0.005 0.005 0.005 0.005
Rate of return 1.27% 1.25% 1.25% 1.27% 1.39% 1.08%
EPS 2 0.0105 0.0356 0.1023 0.003986 0.0221 0.0197
Distribution rate 47.6% 14.1% 4.89% 125% 22.6% 25.4%
Net sales 1 114.6 162.9 163.4 174 164.8 161.2
EBITDA 1 45.65 64.34 35.09 56.84 47.39 49.06
EBIT 1 34.36 52.87 25.47 48.47 39.72 42.36
Net income 1 8.252 31.87 152.4 5.948 32.79 29.23
Net Debt 1 408.9 102.2 -209.9 -246.9 -412.2 -441
Reference price 2 0.3950 0.4000 0.4000 0.3950 0.3600 0.4650
Nbr of stocks (in thousands) 781,929 1,485,665 1,492,753 1,483,610 1,483,610 1,483,610
Announcement Date 7/12/21 7/11/22 7/11/23 7/12/24 7/11/25 7/8/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 539M
31.5x3.93x18.19x0.81% 91.7B
36.67x6.29x20.16x0.2% 69.14B
26.89x10.25x18.39x1.34% 23.11B
48.25x2.56x15.61x0.38% 14.82B
20.62x2.39x10.89x3.15% 12.2B
46.39x9.22x27x0.46% 11.04B
8.84x1.75x6.79x3.84% 3.87B
13x1.25x4.75x3.3% 3.69B
32.37x6.88x19.73x0.81% 3.51B
Average 29.39x 4.95x 15.72x 1.59% 23.36B
Weighted average by Cap. 33.12x 5.30x 18.28x 0.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. H07 Stock
  4. Valuation Stamford Land Corporation Ltd