Company Valuation: Stamford Tyres Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 48.54 42.25 44.15 43.92 47.48 45.1
Change - -12.95% 4.49% -0.54% 8.11% -5%
Enterprise Value (EV) 1 107.3 112.3 100.5 79.53 100.5 87.15
Change - 4.69% -10.56% -20.85% 26.39% -13.3%
P/E 19.6x 10.9x 10.6x 7.31x 51.6x 43.1x
PBR 0.42x 0.36x 0.39x 0.39x 0.43x 0.41x
PEG - 0.2x 1.55x 0.2x -0.6x 3.1x
Capitalization / Revenue 0.25x 0.22x 0.23x 0.23x 0.25x 0.24x
EV / Revenue 0.55x 0.58x 0.52x 0.42x 0.52x 0.47x
EV / EBITDA 9.06x 8.07x 7.29x 5.61x 10.4x 8.68x
EV / EBIT 20x 14x 11.7x 8.52x 21.6x 18.1x
EV / FCF 4.27x -16.9x 5.02x 4x -7.93x 7.48x
FCF Yield 23.4% -5.9% 19.9% 25% -12.6% 13.4%
Dividend per Share 2 0.0125 0.015 0.015 0.015 0.01 0.01
Rate of return 6.1% 8.43% 8.06% 8.11% 5% 5.26%
EPS 2 0.0105 0.0164 0.0175 0.0253 0.003879 0.00441
Distribution rate 119% 91.6% 85.8% 59.3% 258% 227%
Net sales 1 193.9 194.4 193.4 189.7 192.6 185.9
EBITDA 1 11.84 13.92 13.78 14.19 9.656 10.04
EBIT 1 5.37 8.042 8.561 9.334 4.652 4.811
Net income 1 2.484 3.886 4.151 6.007 0.921 1.047
Net Debt 1 58.76 70.09 56.33 35.62 53.05 42.05
Reference price 2 0.2050 0.1780 0.1860 0.1850 0.2000 0.1900
Nbr of stocks (in thousands) 236,786 237,386 237,386 237,386 237,386 237,386
Announcement Date 9/9/21 8/4/22 8/7/23 8/7/24 8/6/25 8/5/26
1SGD in Million2SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 36.2M
14.22x1.23x5.29x4.02% 8.31B
6.2x0.53x3.36x4.6% 5.98B
25.62x1.68x12.68x0.18% 5.93B
28.95x3.59x17.07x0.74% 4.79B
22.18x1.22x7.95x3.61% 3.16B
16.28x0.95x7.52x1.49% 2.84B
14.33x0.96x7.27x2.71% 2.37B
9.19x - - 5.26% 2.14B
6.04x0.65x3.48x - 1.57B
Average 15.89x 1.35x 8.08x 2.83% 3.71B
Weighted average by Cap. 16.86x 1.44x 8.30x 2.78%

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