Company Valuation: Stamford Tyres Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 44.99 48.54 42.25 44.15 43.92 47.48
Change - 7.89% -12.95% 4.49% -0.54% 8.11%
Enterprise Value (EV) 1 125.9 107.3 112.3 100.5 79.53 100.5
Change - -14.79% 4.69% -10.56% -20.85% 26.39%
P/E -11.2x 19.6x 10.9x 10.6x 7.31x 51.6x
PBR 0.38x 0.42x 0.36x 0.39x 0.39x 0.43x
PEG - -0x 0.2x 1.55x 0.2x -0.6x
Capitalization / Revenue 0.23x 0.25x 0.22x 0.23x 0.23x 0.25x
EV / Revenue 0.63x 0.55x 0.58x 0.52x 0.42x 0.52x
EV / EBITDA 12.6x 9.06x 8.07x 7.29x 5.61x 10.4x
EV / EBIT 39.6x 20x 14x 11.7x 8.52x 21.6x
EV / FCF 12.2x 4.27x -16.9x 5.02x 4x -7.93x
FCF Yield 8.22% 23.4% -5.9% 19.9% 25% -12.6%
Dividend per Share 2 0.005 0.0125 0.015 0.015 0.015 0.01
Rate of return 2.63% 6.1% 8.43% 8.06% 8.11% 5%
EPS 2 -0.017 0.0105 0.0164 0.0175 0.0253 0.003879
Distribution rate -29.5% 119% 91.6% 85.8% 59.3% 258%
Net sales 1 199.6 193.9 194.4 193.4 189.7 192.6
EBITDA 1 9.988 11.84 13.92 13.78 14.19 9.656
EBIT 1 3.184 5.37 8.042 8.561 9.334 4.652
Net income 1 -4.013 2.484 3.886 4.151 6.007 0.921
Net Debt 1 80.94 58.76 70.09 56.33 35.62 53.05
Reference price 2 0.1900 0.2050 0.1780 0.1860 0.1850 0.2000
Nbr of stocks (in thousands) 236,786 236,786 237,386 237,386 237,386 237,386
Announcement Date 9/10/20 9/9/21 8/4/22 8/7/23 8/7/24 8/6/25
1SGD in Million2SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 35.79M
14.22x1.21x5.28x3.89% 8.09B
23.24x1.84x11.85x0.18% 5.82B
5.35x0.48x2.86x4.77% 4.93B
32.42x4.12x18.04x0.73% 4.58B
18.38x1.01x6.21x4.35% 2.99B
17.18x1.03x7.06x1.55% 2.9B
11.76x0.91x6.67x2.9% 2.19B
8.89x - - 5.41% 2.06B
10.26x - - - 1.5B
Average 15.74x 1.52x 8.28x 2.97% 3.51B
Weighted average by Cap. 16.81x 1.58x 8.32x 2.81%

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. S29 Stock
  4. Valuation Stamford Tyres Corporation Limited