|
Market Closed -
Singapore S.E.
10:04:06 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 1.150 SGD | +0.88% |
|
-0.86% | -12.88% |
| 09-02 | Mapletree Investments Snags $500 Million in Equity Commitments for Logistics Fund | MT |
| 08-05 | Mapletree Logistics Trust Prices SG$400 Million Perpetual Securities | MT |
Company Valuation: Mapletree Logistics Trust
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,848 | 8,235 | 7,291 | 6,637 | 5,878 | 5,888 | - | - |
| Change | - | -6.92% | -11.47% | -8.97% | -11.45% | 0.18% | - | - |
| Enterprise Value (EV) 1 | 13,467 | 12,810 | 12,296 | 11,920 | 11,065 | 11,040 | 11,251 | 11,206 |
| Change | - | -4.88% | -4.01% | -3.06% | -7.18% | -0.22% | 1.92% | -0.4% |
| P/E | 10.7x | 15.1x | 23.9x | 35.9x | 23.2x | 19.7x | 19.4x | 20.1x |
| PBR | 1.25x | 1.19x | 1.06x | 1x | 0.91x | 0.9x | 0.91x | 0.92x |
| PEG | - | -0.4x | -0.5x | -0.9x | 0.6x | 1.1x | 13.67x | -5.73x |
| Capitalization / Revenue | 13x | 11.3x | 9.93x | 9.13x | 8.3x | 8.18x | 7.98x | 7.85x |
| EV / Revenue | 19.8x | 17.5x | 16.8x | 16.4x | 15.6x | 15.3x | 15.3x | 14.9x |
| EV / EBITDA | 26.4x | 24.6x | 23.7x | 22.6x | 21.2x | 21.4x | 21.1x | 20.8x |
| EV / EBIT | 26.5x | 24.8x | 23.9x | 22.8x | 21.5x | 21.2x | 21x | 20.7x |
| EV / FCF | -35.8x | 36.6x | 21.4x | 25.3x | 21.6x | 21.9x | 18.7x | 18.3x |
| FCF Yield | -2.79% | 2.73% | 4.66% | 3.95% | 4.62% | 4.56% | 5.36% | 5.47% |
| Dividend per Share 2 | 0.0879 | 0.0901 | 0.09 | 0.0805 | 0.0726 | 0.0717 | 0.0742 | 0.0752 |
| Rate of return | 4.75% | 5.27% | 6.17% | 6.15% | 6.31% | 6.24% | 6.45% | 6.54% |
| EPS 2 | 0.1723 | 0.1136 | 0.0611 | 0.0365 | 0.0496 | 0.0585 | 0.0593 | 0.0572 |
| Distribution rate | 51% | 79.3% | 147% | 221% | 146% | 123% | 125% | 131% |
| Net sales 1 | 678.6 | 730.6 | 733.9 | 727 | 708.3 | 720.1 | 737.8 | 749.7 |
| EBITDA 1 | 511 | 521.6 | 518.9 | 527.4 | 522.2 | 516.5 | 534.3 | 539.7 |
| EBIT 1 | 507.4 | 517.5 | 513.9 | 522 | 515.4 | 520.1 | 534.9 | 541.2 |
| Net income 1 | 762.9 | 545.1 | 303.1 | 183.5 | 254.5 | 316.6 | 316.3 | 316.4 |
| Net Debt 1 | 4,619 | 4,575 | 5,005 | 5,283 | 5,187 | 5,152 | 5,363 | 5,318 |
| Reference price 2 | 1.850 | 1.710 | 1.460 | 1.310 | 1.150 | 1.150 | 1.150 | 1.150 |
| Nbr of stocks (in thousands) | 4,782,707 | 4,816,004 | 4,993,959 | 5,066,733 | 5,110,907 | 5,119,897 | - | - |
| Announcement Date | 28/04/22 | 01/05/23 | 29/04/24 | 23/04/25 | 30/04/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.49x | 15.26x | 21.28x | 6.29% | 4.61B | |
| 41.55x | 19.33x | 24.69x | 3.09% | 131B | |
| 18.78x | 15.85x | 18.07x | 1.1% | 40.33B | |
| 33.6x | 15.57x | 22.06x | 3.19% | 10.66B | |
| 26.15x | 13.53x | 19.77x | 3.21% | 8.18B | |
| 614.99x | 9.31x | 13.14x | 4.74% | 8.23B | |
| 21.63x | 13.27x | 17.17x | 4.13% | 7.4B | |
| 34.35x | 11.71x | 15.97x | 4.1% | 7.27B | |
| 33.33x | 16.28x | 24.63x | 3.28% | 7.17B | |
| 8.45x | 18.9x | 21.74x | 5.44% | 6.1B | |
| Average | 85.23x | 14.90x | 19.85x | 3.86% | 23.14B | |
| Weighted average by Cap. | 54.63x | 17.37x | 22.17x | 3.01% |
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
- M44U Stock
- Valuation Mapletree Logistics Trust
Select your edition
All financial news and data tailored to specific country editions
