Market Closed -
Singapore S.E.
10:10:57 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
2.56
SGD
|
-3.76%
|
|
-1.92%
|
-18.99%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,531
|
18,922
|
16,117
|
12,985
|
-
|
-
|
Enterprise Value (EV)
1 |
27,202
|
28,844
|
26,247
|
22,084
|
21,910
|
21,045
|
P/E ratio
|
9.07
x
|
22.4
x
|
90.3
x
|
15
x
|
13.5
x
|
11.8
x
|
Yield
|
3.52%
|
4.84%
|
3.8%
|
5.11%
|
5.17%
|
5.3%
|
Capitalization / Revenue
|
7.65
x
|
6.58
x
|
5.79
x
|
4.38
x
|
4.11
x
|
3.85
x
|
EV / Revenue
|
11.9
x
|
10
x
|
9.43
x
|
7.45
x
|
6.93
x
|
6.24
x
|
EV / EBITDA
|
21.7
x
|
14.7
x
|
23.8
x
|
13
x
|
11.6
x
|
9.79
x
|
EV / FCF
|
-47.4
x
|
-109
x
|
38.5
x
|
19.9
x
|
15.7
x
|
13.8
x
|
FCF Yield
|
-2.11%
|
-0.92%
|
2.6%
|
5.02%
|
6.36%
|
7.24%
|
Price to Book
|
1.09
x
|
1.25
x
|
1.15
x
|
0.91
x
|
0.88
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
5,141,200
|
5,114,165
|
5,100,421
|
5,072,427
|
-
|
-
|
Reference price
2 |
3.410
|
3.700
|
3.160
|
2.560
|
2.560
|
2.560
|
Announcement Date
|
24/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,293
|
2,876
|
2,784
|
2,963
|
3,161
|
3,373
|
EBITDA
1 |
1,251
|
1,966
|
1,104
|
1,699
|
1,891
|
2,150
|
EBIT
1 |
1,091
|
1,289
|
962
|
1,611
|
1,781
|
2,000
|
Operating Margin
|
47.58%
|
44.82%
|
34.55%
|
54.37%
|
56.35%
|
59.28%
|
Earnings before Tax (EBT)
1 |
1,956
|
1,388
|
474
|
1,264
|
1,506
|
1,648
|
Net income
1 |
1,349
|
861
|
181
|
782
|
948.2
|
979.4
|
Net margin
|
58.83%
|
29.94%
|
6.5%
|
26.39%
|
29.99%
|
29.04%
|
EPS
2 |
0.3760
|
0.1650
|
0.0350
|
0.1707
|
0.1894
|
0.2161
|
Free Cash Flow
1 |
-574
|
-264
|
682
|
1,109
|
1,393
|
1,524
|
FCF margin
|
-25.03%
|
-9.18%
|
24.5%
|
37.42%
|
44.06%
|
45.19%
|
FCF Conversion (EBITDA)
|
-
|
-
|
61.78%
|
65.25%
|
73.67%
|
70.9%
|
FCF Conversion (Net income)
|
-
|
-
|
376.8%
|
141.79%
|
146.9%
|
155.63%
|
Dividend per Share
2 |
0.1200
|
0.1790
|
0.1200
|
0.1307
|
0.1322
|
0.1357
|
Announcement Date
|
24/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
342
|
327
|
525
|
764
|
433
|
650.7
|
976
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/08/22
|
24/02/22
|
10/08/22
|
22/02/23
|
10/08/23
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,671
|
9,922
|
10,130
|
9,099
|
8,925
|
8,060
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.731
x
|
5.047
x
|
9.176
x
|
5.355
x
|
4.72
x
|
3.749
x
|
Free Cash Flow
1 |
-574
|
-264
|
682
|
1,109
|
1,393
|
1,524
|
ROE (net income / shareholders' equity)
|
9.4%
|
5.39%
|
3.8%
|
5.29%
|
5.96%
|
6.45%
|
ROA (Net income/ Total Assets)
|
3.56%
|
2.37%
|
1.64%
|
2.37%
|
2.71%
|
3.08%
|
Assets
1 |
37,934
|
36,375
|
11,030
|
33,052
|
35,015
|
31,774
|
Book Value Per Share
2 |
3.120
|
2.960
|
2.740
|
2.820
|
2.920
|
3.140
|
Cash Flow per Share
2 |
0.1900
|
0.1400
|
0.1300
|
0.2700
|
0.1800
|
0.1900
|
Capex
1 |
1,241
|
999
|
725
|
627
|
407
|
1,477
|
Capex / Sales
|
54.12%
|
34.74%
|
26.04%
|
21.15%
|
12.89%
|
43.79%
|
Announcement Date
|
24/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
2.56
SGD Average target price
3.793
SGD Spread / Average Target +48.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.99% | 9.9B | | -6.77% | 26.03B | | +3.89% | 18.2B | | -2.58% | 8.57B | | -4.13% | 6.59B | | -14.77% | 5.25B | | +43.74% | 4.75B | | -8.24% | 2.2B | | -14.85% | 2.01B | | +66.28% | 1.84B |
Other Real Estate Services
|