Projected Income Statement: Venture Corporation Limited

Forecast Balance Sheet: Venture Corporation Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -808 -813 -1,056 -1,317 -1,284 -1,133 -1,147 -1,149
Change - -0.62% -29.89% -24.72% 2.51% 11.73% -1.24% -0.17%
Announcement Date 2/25/22 2/24/23 2/22/24 2/21/25 2/26/26 - - -
1SGD in Million
Estimates

Cash Flow Forecast: Venture Corporation Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 10.79 32.72 47.53 16.55 25.24 28.76 29.79 30.02
Change - 203.2% 45.24% -65.17% 52.48% 13.93% 3.58% 0.78%
Free Cash Flow (FCF) 1 91.04 236.4 473.9 466 226.3 108 243.2 184.4
Change - 159.62% 100.49% -1.67% -51.43% -52.26% 125.15% -24.19%
Announcement Date 2/25/22 2/24/23 2/22/24 2/21/25 2/26/26 - - -
1SGD in Million
Estimates

Forecast Financial Ratios: Venture Corporation Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 12.55% 12.23% 11.06% 10.88% 11.05% 11.51% 11.61% 11.58%
EBIT Margin (%) 11.36% 11.38% 10.02% 9.68% 9.71% 10.12% 10.28% 10.29%
EBT Margin (%) 11.57% 11.62% 10.93% 11.21% 11.22% 11.36% 11.52% 11.61%
Net margin (%) 10.04% 9.57% 8.93% 8.96% 8.95% 9.12% 9.25% 9.3%
FCF margin (%) 2.93% 6.12% 15.67% 17.03% 8.93% 3.94% 8.31% 5.93%
FCF / Net Income (%) 29.18% 63.95% 175.5% 190.16% 99.71% 43.18% 89.83% 63.74%

Profitability

        
ROA 9.08% 10.01% 7.39% 6.76% 6.22% 6.96% 7.39% 7.67%
ROE 11.77% 13.31% 9.52% 8.56% 8% 8.91% 9.48% 9.91%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 0.35% 0.85% 1.57% 0.61% 1% 1.05% 1.02% 0.96%
CAPEX / EBITDA (%) 2.77% 6.92% 14.21% 5.56% 9.02% 9.1% 8.77% 8.33%
CAPEX / FCF (%) 11.85% 13.84% 10.03% 3.55% 11.15% 26.62% 12.25% 16.28%

Items per share

        
Cash flow per share 1 0.3492 0.9231 1.788 1.662 0.8718 1.018 1.095 1.15
Change - 164.36% 93.71% -7.08% -47.53% 16.75% 7.57% 5.03%
Dividend per Share 1 0.75 0.75 0.75 0.75 0.8 0.805 0.815 0.8056
Change - 0% 0% 0% 6.67% 0.63% 1.24% -1.16%
Book Value Per Share 1 9.348 9.726 9.708 10 9.71 9.78 9.919 10.12
Change - 4.04% -0.18% 3% -2.9% 0.72% 1.42% 2.04%
EPS 1 1.07 1.268 0.926 0.844 0.787 0.8654 0.9332 0.9918
Change - 18.5% -26.97% -8.86% -6.75% 9.97% 7.83% 6.29%
Nbr of stocks (in thousands) 290,583 291,035 290,431 289,087 287,696 287,357 287,357 287,357
Announcement Date 2/25/22 2/24/23 2/22/24 2/21/25 2/26/26 - - -
1SGD
Estimates
2026 *2027 *
P/E 18.9x 17.6x
PBR 1.68x 1.65x
EV / Sales 1.3x 1.22x
Yield 4.91% 4.97%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
16.39SGD
Average target price
19.32SGD
Spread / Average Target
+17.88%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. V03 Stock
  4. VEMLY Stock
  5. Financials Venture Corporation Limited