Valuation UNIN STEE

Stocks

Delayed Singapore S.E. 04:04:20 2024-02-20 EST			5-day change	1st Jan Change
1.400 ^SGD	+211.11%		+18.64%	+43.59%

10-07	Union Steel Holdings Limited Announces Retirement of Wong Loke Tan as Independent Director, Chairman of the Remuneration Committee and Member of the Audit Committee, Effective October 28, 2026	CI
08-27	Union Steel Holdings Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	23.63	27.56	32.68	83.88	69.11	57.89
Change	-	16.67%	18.57%	156.63%	-17.61%	-16.24%
Enterprise Value (EV) ¹	36.42	56.6	49.88	104.2	107.2	114.5
Change	-	55.41%	-11.87%	108.88%	2.85%	6.86%
P/E	3.1x	3.9x	2.97x	6.59x	7.24x	8.59x
PBR	0.38x	0.41x	0.42x	0.95x	0.72x	0.57x
PEG	-	-0.55x	0.1x	0.4x	-0.3x	-0.3x
Capitalization / Revenue	0.31x	0.34x	0.3x	0.73x	0.65x	0.54x
EV / Revenue	0.47x	0.71x	0.46x	0.91x	1.01x	1.07x
EV / EBITDA	3.79x	6.79x	4x	6.44x	10.6x	16.5x
EV / EBIT	5.97x	11.1x	6.46x	9.39x	23.2x	56.4x
EV / FCF	3.81x	-15.1x	6.72x	-8.55x	-8.34x	-5.65x
FCF Yield	26.2%	-6.6%	14.9%	-11.7%	-12%	-17.7%
Dividend per Share ²	0.0133	0.0033	0.0167	0.013	0.0085	0.005
Rate of return	6.65%	1.41%	6.04%	1.83%	1.45%	1.02%
EPS ²	0.0644	0.0599	0.0931	0.1078	0.0808	0.057
Distribution rate	20.6%	5.51%	17.9%	12.1%	10.5%	8.77%
Net sales ¹	77.32	80.14	107.3	114.9	106.1	107.3
EBITDA ¹	9.621	8.333	12.46	16.19	10.09	6.923
EBIT ¹	6.101	5.091	7.721	11.1	4.614	2.029
Net income ¹	7.613	7.074	11	12.73	9.54	6.737
Net Debt ¹	12.79	29.03	17.2	20.32	38.06	56.63
Reference price ²	0.2000	0.2333	0.2767	0.7100	0.5850	0.4900
Nbr of stocks (in thousands)	118,134	118,134	118,134	118,134	118,134	118,134
Announcement Date	10/11/21	10/11/22	10/11/23	10/9/24	10/8/25	10/7/26

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNIN STEE	-	-	-	-	40.67M
NUCOR CORPORATION	13.64x	1.53x	7.88x	0.87%	58.56B
VALE S.A.	8x	1.66x	4.41x	8.36%	52.29B
ARCELORMITTAL	19.56x	0.79x	6.63x	1.03%	45.01B
STEEL DYNAMICS, INC.	13.93x	1.52x	8.88x	0.88%	34.35B
FORTESCUE LTD	16.02x	2.2x	5.53x	3.87%	30.87B
JSW STEEL LIMITED	15.82x	1.7x	9.05x	0.75%	30.52B
TATA STEEL LIMITED	11.74x	1.09x	6.56x	2.53%	21.99B
NIPPON STEEL CORPORATION	11.59x	0.75x	6.68x	3.69%	21.8B
RELIANCE, INC.	15.53x	1.19x	10.31x	1.19%	21.17B
Average	13.98x	1.38x	7.32x	2.57%	31.66B
Weighted average by Cap.	13.88x	1.42x	7.11x	2.74%