Company Valuation: GuocoLand Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,753 1,676 1,631 1,667 2,371 2,397 - -
Change - -4.43% -2.64% 2.18% 42.22% 1.1% - -
Enterprise Value (EV) 1 6,315 1,676 1,631 1,667 6,062 5,877 5,520 6,207
Change - -73.47% -2.64% 2.18% 263.63% -3.06% -6.07% 12.44%
P/E 4.69x 8.9x 14.8x 17.8x 29x 12.3x 10.5x 32.6x
PBR 0.41x - - - 0.54x 0.51x 0.49x 0.53x
PEG - -0.2x -0.4x -1.2x -2.3x 0x 0.6x -0.5x
Capitalization / Revenue 1.82x - 0.9x - 1.65x 1.76x 1.72x 2.14x
EV / Revenue 6.54x - 0.9x - 4.23x 4.32x 3.96x 5.53x
EV / EBITDA 9.95x - 4.93x - 36x 17.8x 18.2x 27.6x
EV / EBIT 10.1x - 5.1x - 48.5x 19.1x 16.9x 35.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.06 - - - 0.07 0.075 0.075 0.08
Rate of return 3.8% - - - 3.29% 3.49% 3.49% 3.72%
EPS 2 0.3368 0.1697 0.0992 0.0842 0.0735 0.1752 0.2039 0.066
Distribution rate 17.8% - - - 95.2% 42.8% 36.8% 121%
Net sales 1 965.5 - 1,819 - 1,434 1,359 1,394 1,122
EBITDA 1 634.8 - 331 - 168.3 330.3 303.1 224.9
EBIT 1 627.1 - 320 - 125 308.4 326.4 172.7
Net income 1 392.7 207.1 129 107 95.2 168.5 143.1 78.1
Net Debt 1 4,562 - - - 3,691 3,480 3,123 3,810
Reference price 2 1.580 1.510 1.470 1.500 2.130 2.150 2.150 2.150
Nbr of stocks (in thousands) 1,109,770 1,109,768 1,109,850 1,111,387 1,113,084 1,114,852 - -
Announcement Date 29/08/22 29/08/23 29/08/24 28/08/25 27/08/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.27x4.32x17.79x3.49% 1.87B
58.12x - - - 62.26B
12.5x4.38x11.24x3.85% 39.58B
5.64x0.74x1.53x8.73% 27.58B
8.48x1.49x8.31x4.17% 28.22B
18.13x3.98x16.02x1.35% 27.97B
13.88x3.09x14.79x2.52% 25.59B
9.88x1.93x7.95x4.25% 19.85B
7.52x0.83x3.03x2.97% 19.24B
8.18x2.92x6.81x-.--% 19.35B
Average 15.46x 2.63x 9.72x 3.48% 27.15B
Weighted average by Cap. 21.70x 2.61x 9.22x 3.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GuocoLand Limited

Historical PBR trend

Valuation ratios - PBR - GuocoLand Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GuocoLand Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GuocoLand Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - GuocoLand Limited
  1. Stock Market
  2. Stocks
  3. F17 Stock
  4. Valuation GuocoLand Limited