Valuation Mapletree Logistics Trust

Stocks

Market Closed - Singapore S.E. Other stock markets 10:04:02 17/07/2026 BST			5-day change	1st Jan Change
1.210 ^SGD	0.00%		-1.63%	-8.33%

06-15	Mapletree Logistics Trust Subsidiary Enters into New Loan Agreement with Conditions Affecting SGD 5,581 Million of Debt Facilities	CI
05-05	OCBC Upgrades Mapletree Logistics Trust to Buy from Hold, Price Target is SG$1.36	MT

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	6,195	-	-
Change	-	-6.92%	-11.47%	-8.97%	-11.45%	5.4%	-	-
Enterprise Value (EV) ¹	13,467	12,810	12,296	11,920	11,065	11,523	11,577	11,571
Change	-	-4.88%	-4.01%	-3.06%	-7.18%	4.15%	0.47%	-0.05%
P/E	10.7x	15.1x	23.9x	35.9x	23.2x	21.2x	20.6x	21.4x
PBR	1.25x	1.19x	1.06x	1x	0.91x	0.95x	0.96x	0.97x
PEG	-	-0.4x	-0.5x	-0.9x	0.6x	1.4x	7.29x	-6.37x
Capitalization / Revenue	13x	11.3x	9.93x	9.13x	8.3x	8.53x	8.38x	8.25x
EV / Revenue	19.8x	17.5x	16.8x	16.4x	15.6x	15.9x	15.7x	15.4x
EV / EBITDA	26.4x	24.6x	23.7x	22.6x	21.2x	22x	21.6x	21.4x
EV / EBIT	26.5x	24.8x	23.9x	22.8x	21.5x	22x	21.6x	21.4x
EV / FCF	-35.8x	36.6x	21.4x	25.3x	21.6x	22.7x	19.1x	18.8x
FCF Yield	-2.79%	2.73%	4.66%	3.95%	4.62%	4.4%	5.24%	5.33%
Dividend per Share ²	0.0879	0.0901	0.09	0.0805	0.0726	0.0721	0.0741	0.0753
Rate of return	4.75%	5.27%	6.17%	6.15%	6.31%	5.96%	6.12%	6.22%
EPS ²	0.1723	0.1136	0.0611	0.0365	0.0496	0.057	0.0586	0.0566
Distribution rate	51%	79.3%	147%	221%	146%	126%	126%	133%
Net sales ¹	678.6	730.6	733.9	727	708.3	726.1	739	751.2
EBITDA ¹	511	521.6	518.9	527.4	522.2	524.6	536.2	540.6
EBIT ¹	507.4	517.5	513.9	522	515.4	523.2	534.9	541.4
Net income ¹	762.9	545.1	303.1	183.5	254.5	301.1	308.5	314.8
Net Debt ¹	4,619	4,575	5,005	5,283	5,187	5,328	5,382	5,376
Reference price ²	1.850	1.710	1.460	1.310	1.150	1.210	1.210	1.210
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

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.($)
MAPLETREE LOGISTICS TRUST	21.23x	15.87x	21.97x	5.96%	4.8B
PROLOGIS, INC.	51.47x	20.05x	24.12x	2.86%	140B
GOODMAN GROUP	24.29x	19.61x	22.5x	1.02%	41.99B
EASTGROUP PROPERTIES, INC.	38.01x	17.26x	24.45x	2.86%	11.93B
FIRST INDUSTRIAL REALTY TRUST, INC.	30.07x	14.61x	21.66x	2.87%	9.13B
REXFORD INDUSTRIAL REALTY, INC.	29.61x	11.85x	16.84x	4.66%	8.39B
STAG INDUSTRIAL, INC.	37.29x	12.37x	17.02x	3.7%	7.97B
TERRENO REALTY CORPORATION	38.59x	17.49x	26.63x	2.82%	7.98B
FIBRA PROLOGIS	15.92x	13.58x	17.58x	4.48%	7.36B
TRITAX BIG BOX REIT PLC	8.58x	19.46x	21.99x	5.03%	6.11B
Average	29.51x	16.22x	21.47x	3.63%	24.54B
Weighted average by Cap.	41.02x	18.73x	23.08x	2.8%