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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 545M
31.77x3.95x18.3x0.81% 92.46B
39.02x6.56x21.04x0.19% 72.59B
27.34x10.43x18.73x1.3% 23.6B
55.16x2.84x17.33x0.34% 16.81B
20.81x2.41x11.02x3.13% 12.44B
45.02x8.97x26.25x0.47% 10.76B
10.25x1.92x7.45x3.25% 4.58B
17.1x1.43x9.61x2.68% 4.1B
13.57x1.27x4.87x3.16% 3.89B
Average 28.89x 4.42x 14.96x 1.7% 24.18B
Weighted average by Cap. 34.22x 5.31x 18.51x 0.86%

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