|
Delayed
Australian S.E.
20:34:25 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 1.330 AUD | +5.56% |
|
-23.71% | -81.22% |
| 10-26 | Australian Stocks Flat; Tuas Plunges After Singapore Show-Cause Notice | MT |
| 10-25 | Tuas Reaches Three-Year Low as Unit Faces IMDA Notice Over Alleged Spectrum, 5G Breaches | MT |
Company Valuation: Tuas Limited
Data adjusted to current consolidation scope
| Fiscal Period: July | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 695.5 | 819.2 | 1,824 | 2,097 | 1,067 | 622.5 | - | - |
| Change | - | 17.79% | 122.65% | 14.95% | -49.1% | -41.67% | - | - |
| Enterprise Value (EV) 1 | 645.9 | 775.2 | 1,769 | 2,016 | 568.5 | 54.89 | -11.62 | -86.07 |
| Change | - | 20.02% | 128.15% | 13.98% | -71.8% | -90.34% | -121.18% | -640.45% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | 1.53x | 1.86x | 4.17x | 4.7x | 1.28x | 0.69x | 0.64x | 0.61x |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 12.1x | 9.52x | 15.6x | 13.9x | 5.69x | 2.86x | 2.55x | 2.31x |
| EV / Revenue | 11.2x | 9x | 15.1x | 13.3x | 3.03x | 0.25x | -0.05x | -0.32x |
| EV / EBITDA | 41.7x | 24.9x | 35.6x | 29.5x | 6.79x | 0.59x | -0.11x | -0.71x |
| EV / EBIT | -24.3x | -55.8x | -505x | 188x | 25.5x | 1.94x | -0.3x | -1.74x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 57.43 | 86.1 | 117.1 | 151.3 | 187.6 | 218 | 244.4 | 269 |
| EBITDA 1 | 15.51 | 31.11 | 49.74 | 68.43 | 83.7 | 93.03 | 107.6 | 120.8 |
| EBIT 1 | -26.55 | -13.89 | -3.5 | 10.73 | 22.26 | 28.37 | 39.11 | 49.35 |
| Net income | - | - | - | - | - | - | - | - |
| Net Debt 1 | -49.55 | -44 | -55.33 | -80.69 | -498.8 | -567.6 | -634.2 | -708.6 |
| Reference price 2 | 1.499 | 1.762 | 3.911 | 4.481 | 1.946 | 1.135 | 1.135 | 1.135 |
| Nbr of stocks (in thousands) | 463,909 | 464,960 | 466,379 | 467,872 | 548,396 | 548,396 | - | - |
| Announcement Date | 9/19/22 | 9/18/23 | 9/23/24 | 9/23/25 | 9/22/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.58x | 1.36x | -.--% | 487M | |
| 692.76x | 40.55x | 83.77x | - | 1,995B | |
| 13.41x | 2.54x | 6.42x | 2.83% | 158B | |
| 32.24x | 5.29x | 21.96x | 0.26% | 154B | |
| 10.41x | 2.22x | 5.97x | 5.32% | 140B | |
| 29.87x | 5.43x | 9.51x | 1.74% | 126B | |
| 7.5x | 1.33x | 4.8x | 5.99% | 78.3B | |
| 18.73x | 2.16x | 8.17x | 3.72% | 72.23B | |
| 14.34x | 2.35x | 7.68x | 2.93% | 69.35B | |
| 13.19x | 1.41x | 4.8x | 3.44% | 36.35B | |
| Average | 92.49x | 6.38x | 15.44x | 2.91% | 282.97B | |
| Weighted average by Cap. | 494.07x | 29.54x | 61.93x | 3.02% |
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
- Stock Market
- Stocks
- TUA Stock
- Valuation Tuas Limited
Select your edition
All financial news and data tailored to specific country editions
