Valuation Keppel Ltd.

Stocks

Market Closed - Singapore S.E. Other stock markets 10:15:43 10/07/2026 BST			5-day change	1st Jan Change
11.48 ^SGD	+5.42%		+5.71%	+10.92%

07-06	Indonesia and Singapore sign agreement on cross-border electricity project	RE
07-06	Indonesia and Singapore sign cross-border electricity project MOU	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,316	12,719	12,459	12,354	18,647	20,674	-	-
Change	-	36.52%	-2.04%	-0.85%	50.94%	10.87%	-	-
Enterprise Value (EV) ¹	17,690	21,758	22,153	22,124	27,774	29,147	28,791	28,844
Change	-	23%	1.82%	-0.13%	25.53%	4.94%	-1.22%	0.19%
P/E	9.16x	14.1x	14.4x	13.4x	24x	20.5x	18.6x	17.3x
PBR	0.8x	1.14x	1.21x	1.15x	1.78x	1.93x	1.89x	1.84x
PEG	-	-1.83x	-2.97x	3.29x	-1.5x	0.7x	1.8x	2.47x
Capitalization / Revenue	1.08x	1.92x	1.79x	1.87x	2.76x	3.13x	2.9x	2.71x
EV / Revenue	2.05x	3.29x	3.18x	3.35x	4.11x	4.42x	4.03x	3.78x
EV / EBITDA	13.6x	27x	17.1x	15.6x	20.3x	19.9x	18.2x	17.5x
EV / EBIT	19.7x	38.5x	20.6x	18.2x	24.7x	22.7x	20.7x	20.1x
EV / FCF	-21.7x	-42.3x	-25.7x	-53.8x	188x	32.7x	31.4x	30.1x
FCF Yield	-4.6%	-2.37%	-3.89%	-1.86%	0.53%	3.06%	3.19%	3.32%
Dividend per Share ²	0.33	0.33	0.34	0.34	0.34	0.4376	0.4612	0.5122
Rate of return	6.45%	4.55%	4.81%	4.97%	3.29%	3.81%	4.02%	4.46%
EPS ²	0.559	0.516	0.491	0.511	0.431	0.5598	0.6187	0.662
Distribution rate	59%	64%	69.2%	66.5%	78.9%	78.2%	74.5%	77.4%
Net sales ¹	8,625	6,620	6,966	6,601	6,752	6,597	7,141	7,629
EBITDA ¹	1,304	807.2	1,297	1,423	1,367	1,467	1,579	1,646
EBIT ¹	897.8	565.2	1,076	1,215	1,123	1,283	1,394	1,437
Net income ¹	1,023	926.6	885.2	940.2	788.5	988.7	1,089	1,154
Net Debt ¹	8,373	9,038	9,694	9,771	9,127	8,472	8,117	8,170
Reference price ²	5.12	7.26	7.07	6.84	10.35	11.48	11.48	11.48
Nbr of stocks (in thousands)	1,819,615	1,751,941	1,762,294	1,806,104	1,801,660	1,800,906	-	-
Announcement Date	27/01/22	02/02/23	31/01/24	04/02/25	04/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KEPPEL LTD.	20.51x	4.42x	19.87x	3.81%	16.02B
BERKSHIRE HATHAWAY INC.	23.97x	-	-	-.--%	1,064B
HITACHI, LTD.	22.81x	1.86x	11.48x	1.24%	130B
3M COMPANY	20.37x	3.63x	12.42x	2.04%	82.16B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.67x	2.17x	16.09x	0.79%	79.44B
ILLINOIS TOOL WORKS INC.	23.69x	5.15x	17.55x	2.44%	77.34B
MITSUBISHI ELECTRIC CORPORATION	23.78x	1.83x	13.34x	1.14%	73.84B
HONEYWELL INTERNATIONAL INC.	31.29x	4.02x	17.91x	3.8%	71.74B
DSM-FIRMENICH	38.09x	2.6x	13.44x	3.02%	23.57B
Average	26.13x	3.21x	15.26x	2.03%	179.89B
Weighted average by Cap.	24.50x	3.01x	14.53x	0.66%