Valuation Mapletree Logistics Trust

Stocks

Market Closed - Singapore S.E. Other stock markets 10:15:55 28/07/2026 BST			5-day change	1st Jan Change
1.200 ^SGD	+0.84%		-0.83%	-9.09%

01:47pm	Mapletree Logistics Trust Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
01:10pm	Mapletree Logistics Trust Announces Distribution for the First Quarter from 1 April 2026 to 30 June 2026, Payable on September 16, 2026	CI

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	6,093	-	-
Change	-	-6.92%	-11.47%	-8.97%	-11.45%	3.66%	-	-
Enterprise Value (EV) ¹	13,467	12,810	12,296	11,920	11,065	11,429	11,492	11,469
Change	-	-4.88%	-4.01%	-3.06%	-7.18%	3.3%	0.55%	-0.2%
P/E	10.7x	15.1x	23.9x	35.9x	23.2x	20.7x	20.1x	21.3x
PBR	1.25x	1.19x	1.06x	1x	0.91x	0.93x	0.94x	0.96x
PEG	-	-0.4x	-0.5x	-0.9x	0.6x	1.3x	6.39x	-3.75x
Capitalization / Revenue	13x	11.3x	9.93x	9.13x	8.3x	8.4x	8.25x	8.12x
EV / Revenue	19.8x	17.5x	16.8x	16.4x	15.6x	15.8x	15.6x	15.3x
EV / EBITDA	26.4x	24.6x	23.7x	22.6x	21.2x	21.9x	21.5x	21.2x
EV / EBIT	26.5x	24.8x	23.9x	22.8x	21.5x	21.9x	21.5x	21.2x
EV / FCF	-35.8x	36.6x	21.4x	25.3x	21.6x	22.7x	19.1x	18.7x
FCF Yield	-2.79%	2.73%	4.66%	3.95%	4.62%	4.41%	5.25%	5.35%
Dividend per Share ²	0.0879	0.0901	0.09	0.0805	0.0726	0.0721	0.0741	0.0752
Rate of return	4.75%	5.27%	6.17%	6.15%	6.31%	6.06%	6.23%	6.32%
EPS ²	0.1723	0.1136	0.0611	0.0365	0.0496	0.0575	0.0594	0.056
Distribution rate	51%	79.3%	147%	221%	146%	125%	125%	134%
Net sales ¹	678.6	730.6	733.9	727	708.3	725.6	738.3	750.4
EBITDA ¹	511	521.6	518.9	527.4	522.2	521.6	534.2	539.9
EBIT ¹	507.4	517.5	513.9	522	515.4	523	534.8	541.4
Net income ¹	762.9	545.1	303.1	183.5	254.5	304.4	313.9	314.2
Net Debt ¹	4,619	4,575	5,005	5,283	5,187	5,336	5,399	5,376
Reference price ²	1.850	1.710	1.460	1.310	1.150	1.190	1.190	1.190
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAPLETREE LOGISTICS TRUST	20.68x	15.75x	21.91x	6.06%	4.72B
PROLOGIS, INC.	44.22x	20.01x	24.86x	2.91%	137B
GOODMAN GROUP	24.39x	19.75x	22.59x	1.02%	42.22B
EASTGROUP PROPERTIES, INC.	35.5x	16.59x	23.45x	3.02%	11.32B
FIRST INDUSTRIAL REALTY TRUST, INC.	29.34x	14.35x	20.95x	3%	8.81B
REXFORD INDUSTRIAL REALTY, INC.	32.26x	11.06x	15.59x	4.53%	8.61B
STAG INDUSTRIAL, INC.	36.36x	12.15x	16.72x	3.8%	7.77B
TERRENO REALTY CORPORATION	37.53x	17.07x	25.99x	2.9%	7.76B
FIBRA PROLOGIS	23.16x	13.29x	18.61x	4.51%	7.34B
TRITAX BIG BOX REIT PLC	8.86x	19.86x	22.44x	4.87%	6.23B
Average	29.23x	15.99x	21.31x	3.66%	24.22B
Weighted average by Cap.	36.92x	18.65x	23.40x	2.83%