|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.9700 SGD | -1.52% |
|
-2.02% | +0.52% |
| 06-05 | Singapore Exchange Updates STI Reserve List | MT |
| 05-15 | Netlink NBN Trust's DPU Edges Up 1.1% in Fiscal H2 | MT |
Company Valuation: NetLink NBN Trust
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,800 | 3,351 | 3,332 | 3,429 | 3,761 | 3,780 | - | - |
| Change | - | -11.79% | -0.58% | 2.92% | 9.66% | 0.52% | - | - |
| Enterprise Value (EV) 1 | 4,352 | 3,916 | 3,946 | 3,973 | 4,534 | 4,595 | 4,598 | 4,574 |
| Change | - | -10.02% | 0.76% | 0.7% | 14.11% | 1.36% | 0.06% | -0.53% |
| P/E | 41.7x | 30.7x | 32.3x | 35.9x | 45.1x | 42.3x | 41.1x | 39.3x |
| PBR | 1.4x | 1.27x | 1.32x | 1.43x | 1.66x | 1.75x | 1.85x | 1.9x |
| PEG | - | 1.6x | -6.03x | -4.76x | -3.6x | 5.88x | 13.87x | 8.6x |
| Capitalization / Revenue | 10.1x | 8.31x | 8.1x | 8.43x | 9.1x | 8.99x | 8.85x | 8.68x |
| EV / Revenue | 11.5x | 9.71x | 9.59x | 9.76x | 11x | 10.9x | 10.8x | 10.5x |
| EV / EBITDA | 16.5x | 13.3x | 13.5x | 13.8x | 16x | 15.8x | 15.6x | 15.3x |
| EV / EBIT | 46.1x | 31.5x | 33x | 35.9x | 46.5x | 43.5x | 41.9x | 41.2x |
| EV / FCF | 23.5x | 20.7x | 22.4x | 29.3x | 26.1x | 21.8x | 20.4x | 20.2x |
| FCF Yield | 4.25% | 4.83% | 4.46% | 3.42% | 3.84% | 4.58% | 4.89% | 4.96% |
| Dividend per Share 2 | 0.0513 | 0.0524 | 0.053 | 0.0536 | 0.0542 | 0.0546 | 0.055 | 0.056 |
| Rate of return | 5.26% | 6.09% | 6.2% | 6.09% | 5.62% | 5.63% | 5.68% | 5.77% |
| EPS 2 | 0.0234 | 0.028 | 0.0265 | 0.0245 | 0.0214 | 0.0229 | 0.0236 | 0.0247 |
| Distribution rate | 219% | 187% | 200% | 219% | 253% | 238% | 233% | 227% |
| Net sales 1 | 377.6 | 403.5 | 411.3 | 407 | 413.4 | 420.6 | 427.3 | 435.6 |
| EBITDA 1 | 264.1 | 295 | 292.4 | 288.1 | 282.9 | 290.8 | 295.6 | 298.8 |
| EBIT 1 | 94.36 | 124.4 | 119.5 | 110.5 | 97.54 | 105.7 | 109.8 | 111 |
| Net income 1 | 91.26 | 109.3 | 103.2 | 95.35 | 83.31 | 90.5 | 93.04 | 96.15 |
| Net Debt 1 | 552.3 | 564.5 | 613.7 | 543.8 | 773.2 | 815.4 | 818 | 793.5 |
| Reference price 2 | 0.9750 | 0.8600 | 0.8550 | 0.8800 | 0.9650 | 0.9700 | 0.9700 | 0.9700 |
| Nbr of stocks (in thousands) | 3,896,971 | 3,896,971 | 3,896,971 | 3,896,971 | 3,896,971 | 3,896,971 | - | - |
| Announcement Date | 17/05/22 | 18/05/23 | 16/05/24 | 15/05/25 | 14/05/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.28x | 10.92x | 15.8x | 5.63% | 2.93B | |
| 30.74x | 1.24x | 9.94x | 1.19% | 1.07B | |
| -14.57x | - | - | - | 784M | |
| 10.68x | - | - | 1.15% | 281M | |
| Average | 17.29x | 6.08x | 12.87x | 2.66% | 1.27B | |
| Weighted average by Cap. | 29.28x | 8.33x | 14.23x | 4.22% |
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
- CJLU Stock
- Valuation NetLink NBN Trust
Select your edition
All financial news and data tailored to specific country editions
