|
Delayed
Singapore S.E.
05:46:11 10/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 2.590 SGD | -3.00% |
|
-13.62% | +24.40% |
| 11-03 | Regional Selloff, US Polls Keep Singapore Stocks Under Pressure | MT |
| 11-03 | First Resources (Singapore) to Engage Government Panel Assessors Over Indonesia Fires | MT |
Company Valuation: First Resources Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,766 | 1,732 | 1,695 | 1,691 | 2,517 | 3,223 | - | - |
| Change | - | -1.95% | -2.11% | -0.24% | 48.81% | 28.05% | - | - |
| Enterprise Value (EV) 1 | 1,792 | 1,587 | 1,770 | 1,804 | 3,179 | 3,811 | 3,647 | 3,433 |
| Change | - | -11.4% | 11.53% | 1.92% | 76.2% | 19.87% | -4.3% | -5.86% |
| P/E | 11x | 5.35x | 11.7x | 6.9x | 7.11x | 7.45x | 6.98x | 7.11x |
| PBR | 1.47x | 1.33x | 1.31x | 1.23x | 1.64x | 1.54x | 1.53x | 1.35x |
| PEG | - | 0x | -0.2x | 0.1x | 0.2x | 0.3x | 1.04x | -4.03x |
| Capitalization / Revenue | 1.71x | 1.41x | 1.73x | 1.63x | 1.52x | 1.75x | 1.69x | 1.71x |
| EV / Revenue | 1.74x | 1.3x | 1.81x | 1.74x | 1.91x | 2.07x | 1.91x | 1.82x |
| EV / EBITDA | 5.73x | 3.12x | 6.28x | 4.52x | 5.17x | 5.07x | 4.55x | 4.29x |
| EV / EBIT | 7.31x | 3.8x | 8.94x | 5.35x | 6.43x | 6.16x | 5.58x | 5.29x |
| EV / FCF | 7.43x | 6.41x | -26.9x | 24.9x | 53.5x | 9.09x | 6.24x | 5.44x |
| FCF Yield | 13.5% | 15.6% | -3.72% | 4.02% | 1.87% | 11% | 16% | 18.4% |
| Dividend per Share 2 | 0.0468 | 0.1077 | 0.046 | 0.0728 | 0.1163 | 0.1618 | 0.1736 | 0.1701 |
| Rate of return | 4.17% | 9.76% | 4.25% | 6.66% | 7.16% | 7.77% | 8.34% | 8.17% |
| EPS 2 | 0.1021 | 0.2065 | 0.0928 | 0.1582 | 0.2284 | 0.2794 | 0.2982 | 0.2929 |
| Distribution rate | 45.8% | 52.1% | 49.6% | 46% | 50.9% | 57.9% | 58.2% | 58.1% |
| Net sales 1 | 1,032 | 1,225 | 980.6 | 1,039 | 1,661 | 1,842 | 1,910 | 1,881 |
| EBITDA 1 | 312.9 | 508.8 | 282 | 398.9 | 614.9 | 751.8 | 801.8 | 799.5 |
| EBIT 1 | 245 | 417.9 | 198.1 | 337 | 494.6 | 619.1 | 653.1 | 649 |
| Net income 1 | 161.1 | 325.2 | 145.4 | 245.8 | 353.9 | 419.7 | 446.8 | 445.6 |
| Net Debt 1 | 25.22 | -144.6 | 74.9 | 112.9 | 662.2 | 587.9 | 424 | 210.2 |
| Reference price 2 | 1.120 | 1.104 | 1.083 | 1.092 | 1.625 | 2.082 | 2.082 | 2.082 |
| Nbr of stocks (in thousands) | 1,577,066 | 1,569,155 | 1,564,989 | 1,549,267 | 1,549,058 | 1,548,141 | - | - |
| Announcement Date | 24/02/22 | 28/02/23 | 28/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.45x | 2.07x | 5.07x | 7.77% | 3.23B | |
| 22.43x | 3.01x | 14.83x | 3.66% | 270B | |
| 19.12x | 2.59x | 15.36x | 3.1% | 84.1B | |
| 18.03x | 1.85x | 10.6x | 3.48% | 48.76B | |
| 20.74x | 3.25x | 13.05x | 3.23% | 34.87B | |
| 12.71x | 0.48x | 8.41x | 2.98% | 33.24B | |
| 30.07x | 5.86x | 19.47x | 2.87% | 30.28B | |
| 19.09x | 1.85x | 12.98x | 4.32% | 29.51B | |
| -8.64x | 1.86x | 9.22x | 6.5% | 28.91B | |
| 59.01x | 9.03x | 37.53x | 1.28% | 26.7B | |
| Average | 20.00x | 3.19x | 14.65x | 3.92% | 59B | |
| Weighted average by Cap. | 21.22x | 3.03x | 14.94x | 3.55% |
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
- EB5 Stock
- Valuation First Resources Limited
Select your edition
All financial news and data tailored to specific country editions
