Valuation PropNex Limited

Stocks

Market Closed - Singapore S.E. Other stock markets 10:04:40 12/06/2026 BST			5-day change	1st Jan Change
1.780 ^SGD	+1.14%		-0.56%	-5.32%

05-15	Propnex Limited Approves Final One-Tier Tax Exempt Dividend for Financial Year Ended December 31, 2025, Payable on May 8, 2026	CI
04-02	PropNex Proposes Renewal of Buyback Mandate	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	625.3	566.1	688.2	699.3	1,391	1,317	-	-
Change	-	-9.47%	21.57%	1.61%	98.94%	-5.32%	-	-
Enterprise Value (EV) ¹	482.6	432.2	554.8	587.5	1,227	1,148	1,125	1,101
Change	-	-10.43%	28.36%	5.89%	108.9%	-6.42%	-2.03%	-2.17%
P/E Ratio	10.4x	9.08x	14.4x	17.1x	19.8x	18.1x	17.5x	16.7x
PBR	5.71x	4.51x	5.5x	5.67x	12x	10.5x	9.74x	9x
PEG	-	2.34x	-0.6x	-1.2x	0.3x	5.15x	5.42x	3.24x
Capitalization / Revenue	0.65x	0.55x	0.82x	0.89x	1.25x	1.16x	1.12x	1.07x
EV / Revenue	0.5x	0.42x	0.66x	0.75x	1.1x	1.01x	0.96x	0.9x
EV / EBITDA	5.94x	5.3x	9.48x	12.5x	11.7x	12.9x	12.2x	11.4x
EV / EBIT	6.21x	5.55x	10.1x	13.3x	12x	13.4x	12.6x	11.7x
EV / FCF	-	8.47x	9.64x	15.6x	13.5x	8.15x	7.66x	7.27x
FCF Yield	-	11.8%	10.4%	6.42%	7.4%	12.3%	13.1%	13.8%
Dividend per Share ²	0.0625	0.0675	0.06	0.0775	0.095	0.09	0.0935	0.0956
Rate of return	7.4%	8.82%	6.45%	8.2%	5.05%	5.06%	5.25%	5.37%
EPS ²	0.0811	0.0842	0.0646	0.0553	0.0951	0.0984	0.1016	0.1068
Distribution rate	77.1%	80.1%	92.9%	140%	99.9%	91.4%	92%	89.5%
Net sales ¹	957.7	1,029	838.1	783	1,116	1,132	1,172	1,227
EBITDA ¹	81.28	81.54	58.52	47.14	104.6	89.12	92.16	96.5
EBIT ¹	77.73	77.93	55.03	44.2	102	86	89.48	94.31
Net income ¹	60.03	62.36	47.81	40.92	70.38	72.88	75.38	79.27
Net Debt ¹	-142.7	-133.9	-133.4	-111.8	-164	-168.8	-192	-216.5
Reference price ²	0.845	0.765	0.930	0.945	1.880	1.780	1.780	1.780
Nbr of stocks (in thousands)	740,000	740,000	740,000	740,000	740,000	740,000	-	-
Announcement Date	23/02/22	27/02/23	27/02/24	24/02/25	26/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROPNEX LIMITED	18.08x	1.01x	12.89x	5.06%	1.03B
CBRE GROUP, INC.	20.57x	0.92x	11.29x	-.--%	39.06B
KE HOLDINGS INC.	21.66x	0.88x	8.27x	2.23%	19.52B
JONES LANG LASALLE INCORPORATED	13.42x	0.49x	8.57x	-.--%	13.92B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	19.35x	3.97x	12.66x	5.14%	12.71B
CAPITALAND INVESTMENT LIMITED	19.74x	8.36x	15.55x	4.67%	9.97B
ZILLOW GROUP, INC.	39.49x	2.31x	9.06x	-.--%	7.34B
FIRSTSERVICE CORPORATION	35.55x	1.25x	12.34x	0.83%	6.6B
COLLIERS INTERNATIONAL GROUP INC.	49.57x	1.1x	8.34x	0.32%	4.99B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	36.92x	15.33x	-	1.71%	4.66B
Average	27.43x	3.56x	11.00x	2%	11.98B
Weighted average by Cap.	23.52x	2.48x	10.77x	1.47%